As of 2025-05-24, the Intrinsic Value of Sylvania Platinum Ltd (SLP.L) is 28.17 GBP. This SLP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.00 GBP, the upside of Sylvania Platinum Ltd is -51.40%.
The range of the Intrinsic Value is 26.36 - 32.43 GBP
Based on its market price of 58.00 GBP and our intrinsic valuation, Sylvania Platinum Ltd (SLP.L) is overvalued by 51.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.36 - 32.43 | 28.17 | -51.4% |
| DCF (Growth 10y) | 28.74 - 37.61 | 31.41 | -45.8% |
| DCF (EBITDA 5y) | 44.88 - 71.34 | 56.02 | -3.4% |
| DCF (EBITDA 10y) | 40.15 - 65.48 | 50.19 | -13.5% |
| Fair Value | 76.71 - 76.71 | 76.71 | 32.26% |
| P/E | 42.51 - 67.68 | 57.39 | -1.1% |
| EV/EBITDA | 34.74 - 66.59 | 50.56 | -12.8% |
| EPV | 71.60 - 98.61 | 85.10 | 46.7% |
| DDM - Stable | 20.84 - 62.83 | 41.84 | -27.9% |
| DDM - Multi | 49.09 - 93.97 | 62.69 | 8.1% |
| Market Cap (mil) | 152.45 |
| Beta | 1.04 |
| Outstanding shares (mil) | 2.63 |
| Enterprise Value (mil) | 94.59 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.59% |
| Cost of Debt | 5.50% |
| WACC | 9.56% |