As of 2024-12-14, the Intrinsic Value of Solid State PLC (SOLI.L) is
207.28 GBP. This SOLI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 130.00 GBP, the upside of Solid State PLC is
59.40%.
The range of the Intrinsic Value is 163.19 - 286.19 GBP
207.28 GBP
Intrinsic Value
SOLI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
163.19 - 286.19 |
207.28 |
59.4% |
| DCF (Growth 10y) |
212.38 - 371.86 |
269.74 |
107.5% |
| DCF (EBITDA 5y) |
138.89 - 193.85 |
167.86 |
29.1% |
| DCF (EBITDA 10y) |
183.01 - 260.59 |
220.97 |
70.0% |
| Fair Value |
391.99 - 391.99 |
391.99 |
201.53% |
| P/E |
125.85 - 263.41 |
148.79 |
14.5% |
| EV/EBITDA |
84.09 - 209.55 |
147.06 |
13.1% |
| EPV |
178.31 - 272.32 |
225.32 |
73.3% |
| DDM - Stable |
114.92 - 263.58 |
189.25 |
45.6% |
| DDM - Multi |
146.77 - 269.15 |
190.63 |
46.6% |
SOLI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
73.56 |
| Beta |
0.30 |
| Outstanding shares (mil) |
0.57 |
| Enterprise Value (mil) |
81.80 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.95% |
| Cost of Debt |
5.79% |
| WACC |
7.30% |