As of 2025-05-22, the Intrinsic Value of Southland Holdings Inc (SLND) is 31.58 USD. This SLND valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3.78 USD, the upside of Southland Holdings Inc is 735.50%.
The range of the Intrinsic Value is 16.75 - 85.17 USD
Based on its market price of 3.78 USD and our intrinsic valuation, Southland Holdings Inc (SLND) is undervalued by 735.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.94) - 1.97 | (3.45) | -191.3% |
| DCF (Growth 10y) | 16.75 - 85.17 | 31.58 | 735.5% |
| DCF (EBITDA 5y) | 5.87 - 24.57 | 14.76 | 290.4% |
| DCF (EBITDA 10y) | 18.82 - 55.38 | 35.20 | 831.2% |
| Fair Value | -9.76 - -9.76 | -9.76 | -358.10% |
| P/E | (42.19) - (41.76) | (45.17) | -1295.0% |
| EV/EBITDA | (23.32) - (21.52) | (26.34) | -796.8% |
| EPV | (5.12) - (5.17) | (5.14) | -236.1% |
| DDM - Stable | (9.32) - (28.68) | (19.00) | -602.6% |
| DDM - Multi | 2.89 - 7.90 | 4.36 | 15.3% |
| Market Cap (mil) | 204.12 |
| Beta | 1.14 |
| Outstanding shares (mil) | 54.00 |
| Enterprise Value (mil) | 473.55 |
| Market risk premium | 4.60% |
| Cost of Equity | 14.39% |
| Cost of Debt | 6.32% |
| WACC | 8.33% |