As of 2025-12-25, the Intrinsic Value of Safestay PLC (SSTY.L) is 21.59 GBP. This SSTY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.75 GBP, the upside of Safestay PLC is 28.90%.
The range of the Intrinsic Value is (13.47) - 172.93 GBP
Based on its market price of 16.75 GBP and our intrinsic valuation, Safestay PLC (SSTY.L) is undervalued by 28.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (13.47) - 172.93 | 21.59 | 28.9% |
| DCF (Growth 10y) | (0.50) - 235.68 | 43.87 | 161.9% |
| DCF (EBITDA 5y) | 55.24 - 116.28 | 86.48 | 416.3% |
| DCF (EBITDA 10y) | 62.07 - 179.49 | 114.27 | 582.2% |
| Fair Value | -3.61 - -3.61 | -3.61 | -121.57% |
| P/E | (14.83) - (15.87) | (15.17) | -190.6% |
| EV/EBITDA | 19.60 - 64.63 | 40.69 | 142.9% |
| EPV | 21.56 - 183.23 | 102.40 | 511.3% |
| DDM - Stable | (4.68) - (13.81) | (9.25) | -155.2% |
| DDM - Multi | (4.75) - (11.86) | (6.89) | -141.2% |
| Market Cap (mil) | 11.20 |
| Beta | 0.10 |
| Outstanding shares (mil) | 0.67 |
| Enterprise Value (mil) | 59.17 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.75% |
| Cost of Debt | 8.25% |
| WACC | 7.06% |