As of 2025-11-13, the Intrinsic Value of Staffline Group PLC (STAF.L) is 44.27 GBP. This STAF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.90 GBP, the upside of Staffline Group PLC is -3.50%.
The range of the Intrinsic Value is 26.66 - 94.38 GBP
Based on its market price of 45.90 GBP and our intrinsic valuation, Staffline Group PLC (STAF.L) is overvalued by 3.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.66 - 94.38 | 44.27 | -3.5% |
| DCF (Growth 10y) | 37.94 - 115.79 | 58.50 | 27.5% |
| DCF (EBITDA 5y) | 37.26 - 75.14 | 55.55 | 21.0% |
| DCF (EBITDA 10y) | 42.00 - 84.10 | 60.96 | 32.8% |
| Fair Value | 18.81 - 18.81 | 18.81 | -59.02% |
| P/E | 42.29 - 77.65 | 51.52 | 12.2% |
| EV/EBITDA | 42.06 - 76.50 | 57.48 | 25.2% |
| EPV | 265.59 - 397.64 | 331.61 | 622.5% |
| DDM - Stable | 30.97 - 102.05 | 66.51 | 44.9% |
| DDM - Multi | 38.13 - 99.81 | 55.43 | 20.8% |
| Market Cap (mil) | 53.68 |
| Beta | 1.10 |
| Outstanding shares (mil) | 1.17 |
| Enterprise Value (mil) | 63.58 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.41% |
| Cost of Debt | 11.40% |
| WACC | 9.38% |