SSE.L
SSE PLC
Price:  
1,525.50 
GBP
Volume:  
1,961,200.00
United Kingdom | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SSE.L Intrinsic Value

33.40 %
Upside

Is SSE.L undervalued or overvalued?

As of 2025-03-19, the Intrinsic Value of SSE PLC (SSE.L) is 2,034.38 GBP. This SSE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,525.50 GBP, the upside of SSE PLC is 33.40%. This means that SSE.L is undervalued by 33.40%.

The range of the Intrinsic Value is 1,609.99 - 2,660.87 GBP

1,525.50 GBP
Stock Price
2,034.38 GBP
Intrinsic Value
Intrinsic Value Details

SSE.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,609.99 - 2,660.87 2,034.38 33.4%
DCF (Growth 10y) 1,617.68 - 2,539.56 1,991.99 30.6%
DCF (EBITDA 5y) 893.44 - 1,383.50 1,119.31 -26.6%
DCF (EBITDA 10y) 1,177.56 - 1,680.16 1,406.49 -7.8%
Fair Value 4,616.50 - 4,616.50 4,616.50 202.62%
P/E 1,242.20 - 2,400.58 1,745.83 14.4%
EV/EBITDA 528.39 - 1,295.05 960.29 -37.1%
EPV 850.07 - 1,216.08 1,033.08 -32.3%
DDM - Stable 1,254.39 - 2,307.46 1,780.92 16.7%
DDM - Multi 1,275.04 - 1,831.39 1,503.80 -1.4%

SSE.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,499.96
Beta 1.11
Outstanding shares (mil) 10.82
Enterprise Value (mil) 25,188.76
Market risk premium 5.98%
Cost of Equity 9.75%
Cost of Debt 4.29%
WACC 7.44%