SOM.L
Somero Enterprises Inc
Price:  
245.00 
GBP
Volume:  
28,976.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SOM.L Intrinsic Value

34.10 %
Upside

What is the intrinsic value of SOM.L?

As of 2025-05-29, the Intrinsic Value of Somero Enterprises Inc (SOM.L) is 328.47 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 34.10%.

The range of the Intrinsic Value is 281.92 - 400.47 GBP

Is SOM.L undervalued or overvalued?

Based on its market price of 245.00 GBP and our intrinsic valuation, Somero Enterprises Inc (SOM.L) is undervalued by 34.10%.

245.00 GBP
Stock Price
328.47 GBP
Intrinsic Value
Intrinsic Value Details

SOM.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 281.92 - 400.47 328.47 34.1%
DCF (Growth 10y) 304.71 - 427.18 353.11 44.1%
DCF (EBITDA 5y) 271.56 - 337.68 302.79 23.6%
DCF (EBITDA 10y) 298.33 - 379.64 335.37 36.9%
Fair Value 121.06 - 121.06 121.06 -50.59%
P/E 339.49 - 482.31 390.80 59.5%
EV/EBITDA 222.89 - 410.58 298.46 21.8%
EPV 311.02 - 410.20 360.61 47.2%
DDM - Stable 149.74 - 298.42 224.08 -8.5%
DDM - Multi 218.31 - 324.35 259.98 6.1%

SOM.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 139.04
Beta 0.32
Outstanding shares (mil) 0.57
Enterprise Value (mil) 117.61
Market risk premium 5.98%
Cost of Equity 9.81%
Cost of Debt 5.00%
WACC 9.80%