As of 2024-12-14, the Intrinsic Value of Sanne Group PLC (SNN.L) is
67.47 GBP. This SNN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 921.00 GBP, the upside of Sanne Group PLC is
-92.70%.
The range of the Intrinsic Value is 24.52 - 213.76 GBP
67.47 GBP
Intrinsic Value
SNN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.52 - 213.76 |
67.47 |
-92.7% |
| DCF (Growth 10y) |
169.83 - 699.12 |
290.34 |
-68.5% |
| DCF (EBITDA 5y) |
42.82 - 61.82 |
51.67 |
-94.4% |
| DCF (EBITDA 10y) |
107.83 - 149.66 |
127.11 |
-86.2% |
| Fair Value |
-35.35 - -35.35 |
-35.35 |
-103.84% |
| P/E |
(41.78) - 16.13 |
(15.72) |
-101.7% |
| EV/EBITDA |
(3.41) - 244.52 |
116.98 |
-87.3% |
| EPV |
587.85 - 782.02 |
684.94 |
-25.6% |
| DDM - Stable |
(49.16) - (194.88) |
(122.02) |
-113.2% |
| DDM - Multi |
105.70 - 330.72 |
160.83 |
-82.5% |
SNN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,498.15 |
| Beta |
0.29 |
| Outstanding shares (mil) |
1.63 |
| Enterprise Value (mil) |
1,590.29 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.11% |
| Cost of Debt |
4.29% |
| WACC |
7.66% |