As of 2024-12-13, the Intrinsic Value of Sherborne Investors (Guernsey) B Ltd (SIGB.L) is 0.56 GBP. This SIGB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.25 GBP, the upside of Sherborne Investors (Guernsey) B Ltd is 121.40%.

The range of the Intrinsic Value is 0.52 - 0.61 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	0.52 - 0.61	0.56	121.4%
DCF (Growth 10y)	0.55 - 0.64	0.59	133.1%
DCF (EBITDA 5y)	0.32 - 0.31	0.31	24.4%
DCF (EBITDA 10y)	0.39 - 0.39	0.39	56.4%
Fair Value	52.81 - 52.81	52.81	20,814.06%
P/E	25.08 - 47.10	35.09	13795.5%
EV/EBITDA	2.33 - 3.19	2.68	963.0%
EPV	(7,040.08) - (8,455.09)	(7,747.59)	-3068451.0%
DDM - Stable	56.08 - 102.21	79.14	31243.5%
DDM - Multi	(0.72) - (1.05)	(0.85)	-437.5%