As of 2024-12-13, the Intrinsic Value of Sylvania Platinum Ltd (SLP.L) is
87.59 GBP. This SLP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.00 GBP, the upside of Sylvania Platinum Ltd is
99.10%.
The range of the Intrinsic Value is 63.16 - 221.37 GBP
87.59 GBP
Intrinsic Value
SLP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
63.16 - 221.37 |
87.59 |
99.1% |
| DCF (Growth 10y) |
99.90 - 410.12 |
148.01 |
236.4% |
| DCF (EBITDA 5y) |
74.82 - 106.28 |
91.58 |
108.1% |
| DCF (EBITDA 10y) |
93.20 - 138.40 |
115.92 |
163.5% |
| Fair Value |
51.95 - 51.95 |
51.95 |
18.06% |
| P/E |
22.57 - 65.16 |
36.15 |
-17.8% |
| EV/EBITDA |
38.88 - 75.43 |
54.49 |
23.8% |
| EPV |
110.91 - 143.34 |
127.13 |
188.9% |
| DDM - Stable |
29.33 - 203.56 |
116.44 |
164.6% |
| DDM - Multi |
206.17 - 843.27 |
306.70 |
597.0% |
SLP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
112.43 |
| Beta |
0.33 |
| Outstanding shares (mil) |
2.56 |
| Enterprise Value (mil) |
36.37 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.53% |
| Cost of Debt |
5.50% |
| WACC |
6.52% |