Is SSTY.L undervalued or overvalued?

As of 2025-03-22, the Intrinsic Value of Safestay PLC (SSTY.L) is 28.28 GBP. This SSTY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.00 GBP, the upside of Safestay PLC is 34.70%. This means that SSTY.L is undervalued by 34.70%.

The range of the Intrinsic Value is 2.46 - 81.14 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	2.46 - 81.14	28.28	34.7%
DCF (Growth 10y)	24.41 - 122.91	56.82	170.6%
DCF (EBITDA 5y)	15.21 - 66.71	39.61	88.6%
DCF (EBITDA 10y)	38.46 - 108.26	70.32	234.9%
Fair Value	-2.91 - -2.91	-2.91	-113.86%
P/E	(9.77) - (10.05)	(10.54)	-150.2%
EV/EBITDA	(12.07) - 97.08	37.14	76.9%
EPV	41.78 - 103.59	72.69	246.1%
DDM - Stable	(3.86) - (9.98)	(6.92)	-133.0%
DDM - Multi	(8.04) - (17.30)	(11.10)	-152.9%