As of 2025-12-19, the Intrinsic Value of Sylvania Platinum Ltd (SLP.L) is 129.22 GBP. This SLP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.00 GBP, the upside of Sylvania Platinum Ltd is 30.50%.
The range of the Intrinsic Value is 95.65 - 219.08 GBP
Based on its market price of 99.00 GBP and our intrinsic valuation, Sylvania Platinum Ltd (SLP.L) is undervalued by 30.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 95.65 - 219.08 | 129.22 | 30.5% |
| DCF (Growth 10y) | 97.04 - 204.48 | 126.60 | 27.9% |
| DCF (EBITDA 5y) | 84.22 - 143.33 | 94.92 | -4.1% |
| DCF (EBITDA 10y) | 91.34 - 149.99 | 103.86 | 4.9% |
| Fair Value | 149.88 - 149.88 | 149.88 | 51.39% |
| P/E | 96.28 - 305.72 | 190.67 | 92.6% |
| EV/EBITDA | 43.54 - 116.66 | 68.49 | -30.8% |
| EPV | 24.01 - 26.25 | 25.13 | -74.6% |
| DDM - Stable | 58.86 - 202.67 | 130.76 | 32.1% |
| DDM - Multi | 102.72 - 268.74 | 147.91 | 49.4% |
| Market Cap (mil) | 249.04 |
| Beta | 1.67 |
| Outstanding shares (mil) | 2.52 |
| Enterprise Value (mil) | 203.86 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.90% |
| Cost of Debt | 5.50% |
| WACC | 7.89% |