As of 2025-05-03, 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
Based on its market price of 377.00 GBP and our intrinsic valuation, Stock Spirits Group PLC (STCK.L) is overvalued by 23.80%.
| 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) | 139.05 - 252.23 | 191.02 | -49.3% |
| DCF (EBITDA 10y) | 181.19 - 303.09 | 235.78 | -37.5% |
| Fair Value | 197.31 - 197.31 | 197.31 | -47.66% |
| P/E | 102.10 - 434.03 | 249.34 | -33.9% |
| EV/EBITDA | 202.62 - 650.10 | 351.15 | -6.9% |
| 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% |
| Market Cap (mil) | 748.63 |
| Beta | 0.94 |
| Outstanding shares (mil) | 1.99 |
| Enterprise Value (mil) | 777.10 |
| Market risk premium | 5.34% |
| Cost of Equity | 6.61% |
| Cost of Debt | 4.25% |
| WACC | 6.31% |