SOM.L
Somero Enterprises Inc
Price:  
235.00 
GBP
Volume:  
47,748.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SOM.L Intrinsic Value

47.90 %
Upside

What is the intrinsic value of SOM.L?

As of 2025-05-08, the Intrinsic Value of Somero Enterprises Inc (SOM.L) is 347.53 GBP. This SOM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 235.00 GBP, the upside of Somero Enterprises Inc is 47.90%.

The range of the Intrinsic Value is 298.38 - 423.50 GBP

Is SOM.L undervalued or overvalued?

Based on its market price of 235.00 GBP and our intrinsic valuation, Somero Enterprises Inc (SOM.L) is undervalued by 47.90%.

235.00 GBP
Stock Price
347.53 GBP
Intrinsic Value
Intrinsic Value Details

SOM.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 298.38 - 423.50 347.53 47.9%
DCF (Growth 10y) 322.50 - 451.74 373.60 59.0%
DCF (EBITDA 5y) 281.79 - 357.28 310.88 32.3%
DCF (EBITDA 10y) 311.93 - 401.61 347.94 48.1%
Fair Value 128.11 - 128.11 128.11 -45.49%
P/E 348.37 - 513.46 412.03 75.3%
EV/EBITDA 227.92 - 418.83 317.75 35.2%
EPV 329.18 - 433.81 381.50 62.3%
DDM - Stable 158.43 - 315.46 236.95 0.8%
DDM - Multi 230.99 - 342.87 274.99 17.0%

SOM.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 128.59
Beta 0.14
Outstanding shares (mil) 0.55
Enterprise Value (mil) 106.73
Market risk premium 5.98%
Cost of Equity 9.82%
Cost of Debt 5.00%
WACC 9.80%