As of 2024-12-15, the Intrinsic Value of Strip Tinning Holdings PLC (STG.L) is
17.15 GBP. This STG.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 39.50 GBP, the upside of Strip Tinning Holdings PLC is
-56.60%.
The range of the Intrinsic Value is (0.03) - 44.53 GBP
17.15 GBP
Intrinsic Value
STG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,065.39) - (196.23) |
(317.78) |
-904.5% |
| DCF (Growth 10y) |
(46.25) - 18.05 |
(38.26) |
-196.9% |
| DCF (EBITDA 5y) |
(25.75) - (10.95) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.03) - 44.53 |
17.15 |
-56.6% |
| Fair Value |
-81.04 - -81.04 |
-81.04 |
-305.17% |
| P/E |
(181.53) - (204.23) |
(195.31) |
-594.5% |
| EV/EBITDA |
(37.23) - 23.49 |
(14.97) |
-137.9% |
| EPV |
(193.83) - (278.95) |
(236.39) |
-698.5% |
| DDM - Stable |
(154.03) - (1,373.18) |
(763.61) |
-2033.2% |
| DDM - Multi |
(27.95) - (203.85) |
(50.03) |
-226.6% |
STG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7.20 |
| Beta |
-0.02 |
| Outstanding shares (mil) |
0.18 |
| Enterprise Value (mil) |
10.48 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.21% |
| Cost of Debt |
6.97% |
| WACC |
7.39% |