As of 2024-12-13, the Intrinsic Value of STM Group PLC (STM.L) is
69.11 GBP. This STM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.50 GBP, the upside of STM Group PLC is
12.40%.
The range of the Intrinsic Value is 50.94 - 175.86 GBP
69.11 GBP
Intrinsic Value
STM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.94 - 175.86 |
69.11 |
12.4% |
| DCF (Growth 10y) |
50.59 - 160.91 |
66.73 |
8.5% |
| DCF (EBITDA 5y) |
51.90 - 58.88 |
53.70 |
-12.7% |
| DCF (EBITDA 10y) |
53.66 - 62.99 |
56.57 |
-8.0% |
| Fair Value |
12.56 - 12.56 |
12.56 |
-79.58% |
| P/E |
10.30 - 47.48 |
24.59 |
-60.0% |
| EV/EBITDA |
62.48 - 117.38 |
84.24 |
37.0% |
| EPV |
98.19 - 124.81 |
111.50 |
81.3% |
| DDM - Stable |
33.39 - 202.71 |
118.05 |
91.9% |
| DDM - Multi |
9.78 - 45.04 |
15.95 |
-74.1% |
STM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
35.87 |
| Beta |
-0.46 |
| Outstanding shares (mil) |
0.58 |
| Enterprise Value (mil) |
21.83 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.69% |
| Cost of Debt |
4.60% |
| WACC |
6.25% |