As of 2025-11-18, the Intrinsic Value of Senior PLC (SNR.L) is 63.18 GBP. This SNR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 185.20 GBP, the upside of Senior PLC is -65.90%.
The range of the Intrinsic Value is 38.62 - 136.69 GBP
Based on its market price of 185.20 GBP and our intrinsic valuation, Senior PLC (SNR.L) is overvalued by 65.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.62 - 136.69 | 63.18 | -65.9% |
| DCF (Growth 10y) | 28.97 - 93.91 | 45.47 | -75.4% |
| DCF (EBITDA 5y) | 23.88 - 48.71 | 36.41 | -80.3% |
| DCF (EBITDA 10y) | 22.50 - 43.37 | 32.43 | -82.5% |
| Fair Value | -8.77 - -8.77 | -8.77 | -104.74% |
| P/E | (51.34) - 22.45 | (17.80) | -109.6% |
| EV/EBITDA | (499.60) - 154.63 | (282.68) | -252.6% |
| EPV | 83.80 - 132.33 | 108.07 | -41.6% |
| DDM - Stable | (14.51) - (53.15) | (33.83) | -118.3% |
| DDM - Multi | 17.41 - 51.03 | 26.14 | -85.9% |
| Market Cap (mil) | 781.09 |
| Beta | 1.52 |
| Outstanding shares (mil) | 4.22 |
| Enterprise Value (mil) | 980.29 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.72% |
| Cost of Debt | 6.56% |
| WACC | 8.72% |