As of 2025-09-13, the Intrinsic Value of DS Smith PLC (SMDS.L) is 474.06 GBP. This SMDS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 582.50 GBP, the upside of DS Smith PLC is -18.60%.
The range of the Intrinsic Value is 323.25 - 798.86 GBP
Based on its market price of 582.50 GBP and our intrinsic valuation, DS Smith PLC (SMDS.L) is overvalued by 18.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 323.25 - 798.86 | 474.06 | -18.6% |
| DCF (Growth 10y) | 341.17 - 765.12 | 477.23 | -18.1% |
| DCF (EBITDA 5y) | 284.17 - 404.94 | 335.83 | -42.3% |
| DCF (EBITDA 10y) | 316.55 - 459.33 | 377.93 | -35.1% |
| Fair Value | 691.50 - 691.50 | 691.50 | 18.71% |
| P/E | 414.22 - 610.58 | 491.84 | -15.6% |
| EV/EBITDA | 240.42 - 451.24 | 341.53 | -41.4% |
| EPV | 250.93 - 399.69 | 325.31 | -44.2% |
| DDM - Stable | 189.83 - 486.77 | 338.30 | -41.9% |
| DDM - Multi | 255.70 - 478.71 | 330.45 | -43.3% |
| Market Cap (mil) | 8,107.82 |
| Beta | 0.20 |
| Outstanding shares (mil) | 13.92 |
| Enterprise Value (mil) | 10,373.82 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.66% |
| Cost of Debt | 4.46% |
| WACC | 8.07% |