As of 2024-12-15, the Intrinsic Value of Steris plc (STE) is
244.71 USD. This STE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 214.22 USD, the upside of Steris plc is
14.20%.
The range of the Intrinsic Value is 157.81 - 525.70 USD
244.71 USD
Intrinsic Value
STE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
157.81 - 525.70 |
244.71 |
14.2% |
| DCF (Growth 10y) |
203.77 - 631.24 |
305.49 |
42.6% |
| DCF (EBITDA 5y) |
205.37 - 345.02 |
238.16 |
11.2% |
| DCF (EBITDA 10y) |
247.83 - 428.55 |
295.70 |
38.0% |
| Fair Value |
110.12 - 110.12 |
110.12 |
-48.59% |
| P/E |
171.44 - 241.93 |
206.26 |
-3.7% |
| EV/EBITDA |
200.79 - 364.61 |
238.08 |
11.1% |
| EPV |
50.35 - 75.45 |
62.90 |
-70.6% |
| DDM - Stable |
42.06 - 154.29 |
98.17 |
-54.2% |
| DDM - Multi |
125.06 - 343.48 |
181.84 |
-15.1% |
STE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21,145.66 |
| Beta |
0.26 |
| Outstanding shares (mil) |
98.71 |
| Enterprise Value (mil) |
23,209.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.95% |
| Cost of Debt |
4.44% |
| WACC |
8.22% |