As of 2024-12-14, the Intrinsic Value of Somero Enterprises Inc (SOM.L) is
481.21 GBP. This SOM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 320.00 GBP, the upside of Somero Enterprises Inc is
50.40%.
The range of the Intrinsic Value is 409.30 - 592.10 GBP
481.21 GBP
Intrinsic Value
SOM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
409.30 - 592.10 |
481.21 |
50.4% |
| DCF (Growth 10y) |
444.00 - 630.70 |
517.92 |
61.8% |
| DCF (EBITDA 5y) |
377.51 - 452.42 |
426.98 |
33.4% |
| DCF (EBITDA 10y) |
423.51 - 525.02 |
480.15 |
50.0% |
| Fair Value |
389.23 - 389.23 |
389.23 |
21.64% |
| P/E |
447.12 - 691.01 |
563.72 |
76.2% |
| EV/EBITDA |
279.96 - 463.22 |
357.51 |
11.7% |
| EPV |
438.29 - 583.89 |
511.09 |
59.7% |
| DDM - Stable |
232.81 - 461.98 |
347.40 |
8.6% |
| DDM - Multi |
326.28 - 489.50 |
390.52 |
22.0% |
SOM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
158.26 |
| Beta |
0.43 |
| Outstanding shares (mil) |
0.49 |
| Enterprise Value (mil) |
142.32 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.82% |
| Cost of Debt |
6.70% |
| WACC |
9.82% |