As of 2024-09-14, the Intrinsic Value of Signet Jewelers Ltd (SIG) is
136.42 USD. This SIG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 91.15 USD, the upside of Signet Jewelers Ltd is
%.
The range of the Intrinsic Value is 119.34 - 161.19 USD
136.42 USD
Intrinsic Value
SIG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
119.34 - 161.19 |
136.42 |
49.7% |
| DCF (Growth 10y) |
128.22 - 170.10 |
145.41 |
59.5% |
| DCF (EBITDA 5y) |
115.77 - 128.03 |
120.79 |
32.5% |
| DCF (EBITDA 10y) |
126.60 - 145.87 |
135.03 |
48.1% |
| Fair Value |
428.77 - 428.77 |
428.77 |
370.40% |
| P/E |
106.00 - 256.92 |
179.87 |
97.3% |
| EV/EBITDA |
99.15 - 116.50 |
108.06 |
18.5% |
| EPV |
159.64 - 200.14 |
179.89 |
97.4% |
| DDM - Stable |
112.74 - 208.33 |
160.54 |
76.1% |
| DDM - Multi |
81.21 - 119.10 |
96.74 |
6.1% |
SIG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,066.20 |
| Beta |
1.14 |
| Outstanding shares (mil) |
44.61 |
| Enterprise Value (mil) |
3,484.70 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.53% |
| Cost of Debt |
6.45% |
| WACC |
9.35% |