As of 2024-12-11, the Intrinsic Value of Starcom PLC (STAR.L) is
15.85 GBP. This STAR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.74 GBP, the upside of Starcom PLC is
104.80%.
The range of the Intrinsic Value is 12.99 - 19.85 GBP
15.85 GBP
Intrinsic Value
STAR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.99 - 19.85 |
15.85 |
104.8% |
| DCF (Growth 10y) |
13.18 - 19.23 |
15.72 |
103.1% |
| DCF (EBITDA 5y) |
13.94 - 39.97 |
26.72 |
245.3% |
| DCF (EBITDA 10y) |
14.62 - 35.79 |
24.63 |
218.3% |
| Fair Value |
-22.81 - -22.81 |
-22.81 |
-394.72% |
| P/E |
(46.72) - 17.66 |
(22.16) |
-386.3% |
| EV/EBITDA |
11.80 - 46.57 |
29.52 |
281.4% |
| EPV |
(9.93) - (10.83) |
(10.38) |
-234.1% |
| DDM - Stable |
(23.17) - (50.37) |
(36.77) |
-575.1% |
| DDM - Multi |
4.71 - 8.51 |
6.11 |
-21.1% |
STAR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10.06 |
| Beta |
0.52 |
| Outstanding shares (mil) |
1.30 |
| Enterprise Value (mil) |
17.65 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.47% |
| Cost of Debt |
9.12% |
| WACC |
8.66% |