What is the intrinsic value of SIHL.L?

As of 2025-07-15, the Intrinsic Value of Symphony International Holdings Ltd (SIHL.L) is 0.73 USD. This SIHL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.36 USD, the upside of Symphony International Holdings Ltd is 102.80%.

The range of the Intrinsic Value is 0.63 - 0.87 USD

Is SIHL.L undervalued or overvalued?

Based on its market price of 0.36 USD and our intrinsic valuation, Symphony International Holdings Ltd (SIHL.L) is undervalued by 102.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.63 - 0.87	0.73	102.8%
DCF (Growth 10y)	0.75 - 1.01	0.86	138.6%
DCF (EBITDA 5y)	0.70 - 0.88	0.78	115.8%
DCF (EBITDA 10y)	0.80 - 1.03	0.90	149.3%
Fair Value	0.55 - 0.55	0.55	53.63%
P/E	1.61 - 3.32	2.12	489.4%
EV/EBITDA	0.58 - 2.21	1.16	221.2%
EPV	0.15 - 0.19	0.17	-54.1%
DDM - Stable	0.73 - 1.32	1.03	185.3%
DDM - Multi	0.70 - 1.02	0.83	131.5%