As of 2025-07-03, the Intrinsic Value of Smart Metering Systems PLC (SMS.L) is 605.02 GBP. This SMS.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 952.00 GBP, the upside of Smart Metering Systems PLC is -36.40%.
The range of the Intrinsic Value is 470.93 - 742.88 GBP
Based on its market price of 952.00 GBP and our intrinsic valuation, Smart Metering Systems PLC (SMS.L) is overvalued by 36.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,764.13) - (353.36) | (533.86) | -156.1% |
| DCF (Growth 10y) | (131.15) - 70.17 | (107.71) | -111.3% |
| DCF (EBITDA 5y) | 470.93 - 742.88 | 605.02 | -36.4% |
| DCF (EBITDA 10y) | 645.00 - 1,164.70 | 886.49 | -6.9% |
| Fair Value | 292.22 - 292.22 | 292.22 | -69.30% |
| P/E | 152.89 - 278.73 | 216.99 | -77.2% |
| EV/EBITDA | 189.22 - 854.11 | 505.53 | -46.9% |
| EPV | (453.91) - (639.87) | (546.89) | -157.4% |
| DDM - Stable | 169.47 - 1,142.01 | 655.74 | -31.1% |
| DDM - Multi | 590.21 - 2,587.99 | 911.84 | -4.2% |
| Market Cap (mil) | 1,313.70 |
| Beta | 0.42 |
| Outstanding shares (mil) | 1.38 |
| Enterprise Value (mil) | 1,421.80 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.87% |
| Cost of Debt | 17.82% |
| WACC | 7.28% |