As of 2025-06-21, the Intrinsic Value of Somero Enterprises Inc (SOM.L) is 331.33 GBP. This SOM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 245.00 GBP, the upside of Somero Enterprises Inc is 35.20%.
The range of the Intrinsic Value is 284.55 - 403.57 GBP
Based on its market price of 245.00 GBP and our intrinsic valuation, Somero Enterprises Inc (SOM.L) is undervalued by 35.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 284.55 - 403.57 | 331.33 | 35.2% |
| DCF (Growth 10y) | 307.54 - 430.46 | 356.17 | 45.4% |
| DCF (EBITDA 5y) | 291.23 - 391.52 | 329.10 | 34.3% |
| DCF (EBITDA 10y) | 312.72 - 422.45 | 355.48 | 45.1% |
| Fair Value | 122.31 - 122.31 | 122.31 | -50.08% |
| P/E | 335.20 - 475.54 | 382.25 | 56.0% |
| EV/EBITDA | 249.35 - 348.76 | 295.44 | 20.6% |
| EPV | 313.90 - 413.47 | 363.69 | 48.4% |
| DDM - Stable | 151.28 - 300.60 | 225.94 | -7.8% |
| DDM - Multi | 220.56 - 326.72 | 262.36 | 7.1% |
| Market Cap (mil) | 137.31 |
| Beta | 0.38 |
| Outstanding shares (mil) | 0.56 |
| Enterprise Value (mil) | 115.93 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.82% |
| Cost of Debt | 8.12% |
| WACC | 9.81% |