As of 2024-12-15, the Intrinsic Value of Shoe Zone PLC (SHOE.L) is 317.05 GBP. This SHOE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 135.00 GBP, the upside of Shoe Zone PLC is 134.90%.

The range of the Intrinsic Value is 252.20 - 418.08 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	252.20 - 418.08	317.05	134.9%
DCF (Growth 10y)	273.38 - 435.62	337.21	149.8%
DCF (EBITDA 5y)	175.59 - 365.99	236.16	74.9%
DCF (EBITDA 10y)	222.27 - 398.46	280.39	107.7%
Fair Value	154.69 - 154.69	154.69	14.59%
P/E	249.35 - 428.19	345.08	155.6%
EV/EBITDA	222.37 - 666.90	319.72	136.8%
EPV	445.32 - 625.63	535.48	296.6%
DDM - Stable	163.53 - 338.84	251.18	86.1%
DDM - Multi	198.61 - 316.20	243.60	80.4%