As of 2024-12-12, the Intrinsic Value of St Modwen Properties PLC (SMP.L) is
154.17 GBP. This SMP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 559.00 GBP, the upside of St Modwen Properties PLC is
-72.40%.
The range of the Intrinsic Value is 86.04 - 1,261.31 GBP
154.17 GBP
Intrinsic Value
SMP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
86.04 - 1,261.31 |
154.17 |
-72.4% |
| DCF (Growth 10y) |
102.76 - 1,427.71 |
180.08 |
-67.8% |
| DCF (EBITDA 5y) |
51.14 - 82.96 |
62.73 |
-88.8% |
| DCF (EBITDA 10y) |
68.62 - 112.05 |
84.60 |
-84.9% |
| Fair Value |
-269.41 - -269.41 |
-269.41 |
-148.20% |
| P/E |
(211.89) - (242.34) |
(212.36) |
-138.0% |
| EV/EBITDA |
(105.19) - 340.07 |
56.08 |
-90.0% |
| EPV |
49.99 - 157.35 |
103.67 |
-81.5% |
| DDM - Stable |
(372.14) - (3,506.16) |
(1,939.15) |
-446.9% |
| DDM - Multi |
(57.56) - (438.04) |
(103.20) |
-118.5% |
SMP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,253.23 |
| Beta |
0.95 |
| Outstanding shares (mil) |
2.24 |
| Enterprise Value (mil) |
1,549.33 |
| Market risk premium |
5.34% |
| Cost of Equity |
7.40% |
| Cost of Debt |
5.96% |
| WACC |
6.90% |