As of 2024-12-12, the Intrinsic Value of Stock Spirits Group PLC (STCK.L) is
287.32 GBP. This STCK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 377.00 GBP, the upside of Stock Spirits Group PLC is
-23.80%.
The range of the Intrinsic Value is 204.77 - 484.45 GBP
287.32 GBP
Intrinsic Value
STCK.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
204.77 - 484.45 |
287.32 |
-23.8% |
| DCF (Growth 10y) |
238.32 - 523.34 |
322.97 |
-14.3% |
| DCF (EBITDA 5y) |
138.95 - 224.17 |
170.72 |
-54.7% |
| DCF (EBITDA 10y) |
179.50 - 274.35 |
215.27 |
-42.9% |
| Fair Value |
191.71 - 191.71 |
191.71 |
-49.15% |
| P/E |
123.50 - 409.99 |
248.53 |
-34.1% |
| EV/EBITDA |
177.08 - 568.10 |
303.16 |
-19.6% |
| EPV |
234.32 - 303.13 |
268.72 |
-28.7% |
| DDM - Stable |
322.76 - 959.50 |
641.13 |
70.1% |
| DDM - Multi |
197.49 - 424.25 |
266.11 |
-29.4% |
STCK.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
748.63 |
| Beta |
0.94 |
| Outstanding shares (mil) |
1.99 |
| Enterprise Value (mil) |
776.29 |
| Market risk premium |
5.34% |
| Cost of Equity |
6.61% |
| Cost of Debt |
4.25% |
| WACC |
6.31% |