As of 2024-12-14, the Intrinsic Value of Sherborne Investors (Guernsey) C Ltd (SIGC.L) is
75.50 GBP. This SIGC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 52.75 GBP, the upside of Sherborne Investors (Guernsey) C Ltd is
43.10%.
The range of the Intrinsic Value is 64.44 - 91.81 GBP
75.50 GBP
Intrinsic Value
SIGC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.44 - 91.81 |
75.50 |
43.1% |
| DCF (Growth 10y) |
72.82 - 101.44 |
84.44 |
60.1% |
| DCF (EBITDA 5y) |
43.24 - 48.68 |
45.60 |
-13.6% |
| DCF (EBITDA 10y) |
56.03 - 64.42 |
59.79 |
13.3% |
| Fair Value |
-406.36 - -406.36 |
-406.36 |
-870.36% |
| P/E |
(192.45) - 109.40 |
(66.94) |
-226.9% |
| EV/EBITDA |
(76.76) - 52.78 |
(14.17) |
-126.9% |
| EPV |
69.65 - 86.40 |
78.03 |
47.9% |
| DDM - Stable |
(84.22) - (162.44) |
(123.33) |
-333.8% |
| DDM - Multi |
27.10 - 42.53 |
33.24 |
-37.0% |
SIGC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
377.95 |
| Beta |
1.50 |
| Outstanding shares (mil) |
7.16 |
| Enterprise Value (mil) |
377.28 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.26% |
| Cost of Debt |
5.00% |
| WACC |
8.15% |