As of 2024-12-15, the Intrinsic Value of SThree PLC (STEM.L) is
432.03 GBP. This STEM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 270.00 GBP, the upside of SThree PLC is
60.00%.
The range of the Intrinsic Value is 386.17 - 494.93 GBP
432.03 GBP
Intrinsic Value
STEM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
386.17 - 494.93 |
432.03 |
60.0% |
| DCF (Growth 10y) |
415.07 - 520.70 |
459.92 |
70.3% |
| DCF (EBITDA 5y) |
276.31 - 485.98 |
392.77 |
45.5% |
| DCF (EBITDA 10y) |
344.77 - 520.09 |
436.87 |
61.8% |
| Fair Value |
1,081.99 - 1,081.99 |
1,081.99 |
300.74% |
| P/E |
377.94 - 766.91 |
516.06 |
91.1% |
| EV/EBITDA |
215.40 - 536.18 |
403.65 |
49.5% |
| EPV |
587.63 - 707.86 |
647.75 |
139.9% |
| DDM - Stable |
257.71 - 453.88 |
355.79 |
31.8% |
| DDM - Multi |
273.52 - 379.04 |
318.00 |
17.8% |
STEM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
352.38 |
| Beta |
1.00 |
| Outstanding shares (mil) |
1.31 |
| Enterprise Value (mil) |
289.35 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.67% |
| Cost of Debt |
4.41% |
| WACC |
10.09% |