As of 2024-12-12, the Intrinsic Value of Hipgnosis Songs Fund Ltd (SONG.L) is
152.39 GBP. This SONG.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 101.80 GBP, the upside of Hipgnosis Songs Fund Ltd is
49.70%.
The range of the Intrinsic Value is 102.30 - 200.65 GBP
152.39 GBP
Intrinsic Value
SONG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(633.53) - (305.09) |
(403.94) |
-496.8% |
| DCF (Growth 10y) |
(513.21) - (1,086.17) |
(686.44) |
-774.3% |
| DCF (EBITDA 5y) |
102.30 - 200.65 |
152.39 |
49.7% |
| DCF (EBITDA 10y) |
126.10 - 325.78 |
223.14 |
119.2% |
| Fair Value |
-278.28 - -278.28 |
-278.28 |
-373.36% |
| P/E |
(139.81) - (164.07) |
(150.83) |
-248.2% |
| EV/EBITDA |
60.93 - 543.04 |
249.78 |
145.4% |
| EPV |
(262.40) - (316.48) |
(289.44) |
-384.3% |
| DDM - Stable |
(84.92) - (247.52) |
(166.22) |
-263.3% |
| DDM - Multi |
(44.72) - (103.22) |
(62.63) |
-161.5% |
SONG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,214.05 |
| Beta |
0.39 |
| Outstanding shares (mil) |
11.93 |
| Enterprise Value (mil) |
1,779.30 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.61% |
| Cost of Debt |
7.00% |
| WACC |
9.04% |