As of 2024-12-11, the Intrinsic Value of Senior PLC (SNR.L) is
445.32 GBP. This SNR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 157.00 GBP, the upside of Senior PLC is
183.60%.
The range of the Intrinsic Value is 272.24 - 1,049.02 GBP
445.32 GBP
Intrinsic Value
SNR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
272.24 - 1,049.02 |
445.32 |
183.6% |
| DCF (Growth 10y) |
351.46 - 1,232.93 |
549.35 |
249.9% |
| DCF (EBITDA 5y) |
235.29 - 330.90 |
302.62 |
92.8% |
| DCF (EBITDA 10y) |
299.77 - 434.90 |
382.29 |
143.5% |
| Fair Value |
36.91 - 36.91 |
36.91 |
-76.49% |
| P/E |
172.18 - 249.79 |
205.14 |
30.7% |
| EV/EBITDA |
111.78 - 158.72 |
135.32 |
-13.8% |
| EPV |
66.44 - 114.99 |
90.72 |
-42.2% |
| DDM - Stable |
78.58 - 275.93 |
177.25 |
12.9% |
| DDM - Multi |
262.67 - 701.56 |
380.44 |
142.3% |
SNR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
646.60 |
| Beta |
0.46 |
| Outstanding shares (mil) |
4.12 |
| Enterprise Value (mil) |
879.70 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.99% |
| Cost of Debt |
7.17% |
| WACC |
7.54% |