As of 2024-12-14, the Intrinsic Value of Serco Group PLC (SRP.L) is
198.40 GBP. This SRP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 142.90 GBP, the upside of Serco Group PLC is
38.80%.
The range of the Intrinsic Value is 141.79 - 308.89 GBP
198.40 GBP
Intrinsic Value
SRP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
141.79 - 308.89 |
198.40 |
38.8% |
| DCF (Growth 10y) |
190.50 - 379.90 |
255.15 |
78.6% |
| DCF (EBITDA 5y) |
108.80 - 127.95 |
117.26 |
-17.9% |
| DCF (EBITDA 10y) |
158.77 - 195.47 |
175.39 |
22.7% |
| Fair Value |
325.76 - 325.76 |
325.76 |
127.97% |
| P/E |
127.70 - 226.72 |
175.68 |
22.9% |
| EV/EBITDA |
118.51 - 153.62 |
140.27 |
-1.8% |
| EPV |
241.65 - 325.01 |
283.33 |
98.3% |
| DDM - Stable |
87.25 - 201.19 |
144.22 |
0.9% |
| DDM - Multi |
148.93 - 261.79 |
189.38 |
32.5% |
SRP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,524.36 |
| Beta |
1.07 |
| Outstanding shares (mil) |
10.67 |
| Enterprise Value (mil) |
2,155.66 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.14% |
| Cost of Debt |
4.53% |
| WACC |
8.16% |