As of 2024-12-15, the Intrinsic Value of Smith & Nephew PLC (SN.L) is 703.08 GBP. This SN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 998.20 GBP, the upside of Smith & Nephew PLC is -29.60%.

The range of the Intrinsic Value is 477.97 - 1,153.54 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	477.97 - 1,153.54	703.08	-29.6%
DCF (Growth 10y)	645.47 - 1,378.56	891.60	-10.7%
DCF (EBITDA 5y)	743.24 - 1,245.30	967.53	-3.1%
DCF (EBITDA 10y)	863.70 - 1,429.53	1,111.63	11.4%
Fair Value	139.22 - 139.22	139.22	-86.05%
P/E	740.11 - 951.36	849.66	-14.9%
EV/EBITDA	895.04 - 1,581.86	1,129.27	13.1%
EPV	681.17 - 898.54	789.86	-20.9%
DDM - Stable	219.62 - 512.82	366.22	-63.3%
DDM - Multi	537.43 - 897.85	665.94	-33.3%