As of 2026-04-04, the Intrinsic Value of Smiths News PLC (SNWS.L) is 145.41 GBP. This SNWS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.20 GBP, the upside of Smiths News PLC is 126.50%.
The range of the Intrinsic Value is 118.74 - 188.07 GBP
Based on its market price of 64.20 GBP and our intrinsic valuation, Smiths News PLC (SNWS.L) is undervalued by 126.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 118.74 - 188.07 | 145.41 | 126.5% |
| DCF (Growth 10y) | 129.58 - 199.75 | 156.74 | 144.1% |
| DCF (EBITDA 5y) | 82.85 - 106.96 | 96.95 | 51.0% |
| DCF (EBITDA 10y) | 104.58 - 135.56 | 120.88 | 88.3% |
| Fair Value | 289.06 - 289.06 | 289.06 | 350.25% |
| P/E | 115.49 - 262.69 | 159.82 | 148.9% |
| EV/EBITDA | 81.16 - 135.11 | 112.82 | 75.7% |
| EPV | 150.25 - 209.80 | 180.03 | 180.4% |
| DDM - Stable | 77.28 - 156.76 | 117.02 | 82.3% |
| DDM - Multi | 92.90 - 142.95 | 112.33 | 75.0% |
| Market Cap (mil) | 157.14 |
| Beta | 0.64 |
| Outstanding shares (mil) | 2.45 |
| Enterprise Value (mil) | 181.14 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.06% |
| Cost of Debt | 5.60% |
| WACC | 8.27% |