As of 2024-12-15, the Intrinsic Value of DS Smith PLC (SMDS.L) is
685.94 GBP. This SMDS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 547.00 GBP, the upside of DS Smith PLC is
25.40%.
The range of the Intrinsic Value is 463.05 - 1,224.02 GBP
685.94 GBP
Intrinsic Value
SMDS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
463.05 - 1,224.02 |
685.94 |
25.4% |
| DCF (Growth 10y) |
466.36 - 1,115.98 |
658.28 |
20.3% |
| DCF (EBITDA 5y) |
387.24 - 478.25 |
437.42 |
-20.0% |
| DCF (EBITDA 10y) |
414.43 - 526.56 |
472.33 |
-13.7% |
| Fair Value |
698.00 - 698.00 |
698.00 |
27.61% |
| P/E |
442.75 - 720.34 |
564.87 |
3.3% |
| EV/EBITDA |
356.19 - 457.07 |
413.41 |
-24.4% |
| EPV |
307.87 - 426.54 |
367.20 |
-32.9% |
| DDM - Stable |
249.67 - 659.63 |
454.65 |
-16.9% |
| DDM - Multi |
326.10 - 623.92 |
423.88 |
-22.5% |
SMDS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,425.81 |
| Beta |
0.41 |
| Outstanding shares (mil) |
13.58 |
| Enterprise Value (mil) |
9,808.75 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.82% |
| Cost of Debt |
4.46% |
| WACC |
7.40% |