As of 2026-02-18, the Intrinsic Value of Hipgnosis Songs Fund Ltd (SONG.L) is 157.01 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 54.20%.
The range of the Intrinsic Value is 114.88 - 185.06 GBP
Based on its market price of 101.80 GBP and our intrinsic valuation, Hipgnosis Songs Fund Ltd (SONG.L) is undervalued by 54.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (635.26) - (325.63) | (423.37) | -515.9% |
| DCF (Growth 10y) | (554.15) - (1,089.36) | (723.81) | -811.0% |
| DCF (EBITDA 5y) | 114.88 - 185.06 | 157.01 | 54.2% |
| DCF (EBITDA 10y) | 152.08 - 297.34 | 234.73 | 130.6% |
| Fair Value | -278.28 - -278.28 | -278.28 | -373.36% |
| P/E | (113.09) - (139.14) | (129.12) | -226.8% |
| EV/EBITDA | 65.79 - 545.46 | 254.42 | 149.9% |
| EPV | (273.39) - (316.77) | (295.08) | -389.9% |
| DDM - Stable | (92.25) - (248.31) | (170.28) | -267.3% |
| DDM - Multi | (49.24) - (103.58) | (66.81) | -165.6% |
| 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 | 10.24% |
| Cost of Debt | 7.00% |
| WACC | 8.79% |