As of 2024-12-14, the Intrinsic Value of Stelrad Group PLC (SRAD.L) is
215.63 GBP. This SRAD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 139.00 GBP, the upside of Stelrad Group PLC is
55.10%.
The range of the Intrinsic Value is 171.86 - 282.75 GBP
215.63 GBP
Intrinsic Value
SRAD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
171.86 - 282.75 |
215.63 |
55.1% |
| DCF (Growth 10y) |
218.51 - 342.23 |
267.51 |
92.4% |
| DCF (EBITDA 5y) |
127.98 - 136.09 |
131.98 |
-5.1% |
| DCF (EBITDA 10y) |
169.73 - 188.59 |
178.91 |
28.7% |
| Fair Value |
306.82 - 306.82 |
306.82 |
120.74% |
| P/E |
138.51 - 138.68 |
138.59 |
-0.3% |
| EV/EBITDA |
138.09 - 140.12 |
139.10 |
0.1% |
| EPV |
249.16 - 320.79 |
284.97 |
105.0% |
| DDM - Stable |
117.34 - 221.44 |
169.39 |
21.9% |
| DDM - Multi |
160.57 - 229.51 |
188.53 |
35.6% |
SRAD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
175.10 |
| Beta |
0.01 |
| Outstanding shares (mil) |
1.26 |
| Enterprise Value (mil) |
247.64 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.65% |
| Cost of Debt |
4.73% |
| WACC |
5.68% |