As of 2026-06-07, the Intrinsic Value of SRT Marine Systems PLC (SRT.L) is 178.43 GBP. This SRT.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 84.00 GBP, the upside of SRT Marine Systems PLC is 112.40%.
The range of the Intrinsic Value is 103.56 - 521.69 GBP
Based on its market price of 84.00 GBP and our intrinsic valuation, SRT Marine Systems PLC (SRT.L) is undervalued by 112.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11.71) - (8.69) | (11.19) | -113.3% |
| DCF (Growth 10y) | 103.56 - 521.69 | 178.43 | 112.4% |
| DCF (EBITDA 5y) | 68.26 - 110.86 | 80.01 | -4.7% |
| DCF (EBITDA 10y) | 117.01 - 189.28 | 138.63 | 65.0% |
| Fair Value | 4.91 - 4.91 | 4.91 | -94.16% |
| P/E | 18.04 - 64.74 | 41.98 | -50.0% |
| EV/EBITDA | 22.11 - 102.86 | 58.09 | -30.8% |
| EPV | (4.43) - (5.38) | (4.91) | -105.8% |
| DDM - Stable | 14.93 - 81.96 | 48.45 | -42.3% |
| DDM - Multi | 115.39 - 488.22 | 186.18 | 121.6% |
| Market Cap (mil) | 242.94 |
| Beta | 0.03 |
| Outstanding shares (mil) | 2.89 |
| Enterprise Value (mil) | 245.43 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.84% |
| Cost of Debt | 8.00% |
| WACC | 6.80% |