As of 2024-12-11, the Intrinsic Value of Serabi Gold PLC (SRB.L) is
126.33 GBP. This SRB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 107.00 GBP, the upside of Serabi Gold PLC is
18.10%.
The range of the Intrinsic Value is 94.92 - 196.35 GBP
126.33 GBP
Intrinsic Value
SRB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
94.92 - 196.35 |
126.33 |
18.1% |
| DCF (Growth 10y) |
137.26 - 275.87 |
180.40 |
68.6% |
| DCF (EBITDA 5y) |
85.80 - 119.30 |
104.01 |
-2.8% |
| DCF (EBITDA 10y) |
113.82 - 156.73 |
136.04 |
27.1% |
| Fair Value |
273.51 - 273.51 |
273.51 |
155.61% |
| P/E |
73.74 - 128.27 |
95.27 |
-11.0% |
| EV/EBITDA |
68.06 - 101.69 |
81.37 |
-24.0% |
| EPV |
64.37 - 79.62 |
71.99 |
-32.7% |
| DDM - Stable |
115.32 - 328.37 |
221.85 |
107.3% |
| DDM - Multi |
121.45 - 267.51 |
166.90 |
56.0% |
SRB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
83.03 |
| Beta |
0.10 |
| Outstanding shares (mil) |
0.78 |
| Enterprise Value (mil) |
78.37 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.82% |
| Cost of Debt |
5.00% |
| WACC |
6.63% |