As of 2025-07-06, the Intrinsic Value of Safestay PLC (SSTY.L) is 29.20 GBP. This SSTY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.50 GBP, the upside of Safestay PLC is 19.20%.
The range of the Intrinsic Value is (3.75) - 121.98 GBP
Based on its market price of 24.50 GBP and our intrinsic valuation, Safestay PLC (SSTY.L) is undervalued by 19.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.75) - 121.98 | 29.20 | 19.2% |
| DCF (Growth 10y) | 10.93 - 164.05 | 51.12 | 108.7% |
| DCF (EBITDA 5y) | 55.21 - 112.63 | 84.51 | 245.0% |
| DCF (EBITDA 10y) | 67.80 - 162.41 | 111.69 | 355.9% |
| Fair Value | -6.86 - -6.86 | -6.86 | -128.00% |
| P/E | (24.78) - (26.18) | (25.83) | -205.4% |
| EV/EBITDA | 24.91 - 71.03 | 48.12 | 96.4% |
| EPV | 46.13 - 179.07 | 112.60 | 359.6% |
| DDM - Stable | (9.31) - (24.88) | (17.09) | -169.8% |
| DDM - Multi | (4.84) - (11.01) | (6.83) | -127.9% |
| Market Cap (mil) | 15.91 |
| Beta | -0.44 |
| Outstanding shares (mil) | 0.65 |
| Enterprise Value (mil) | 64.92 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.14% |
| Cost of Debt | 6.62% |
| WACC | 6.04% |