As of 2026-04-03, the Intrinsic Value of STM Group PLC (STM.L) is 51.59 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 -16.10%.
The range of the Intrinsic Value is 42.83 - 77.37 GBP
Based on its market price of 61.50 GBP and our intrinsic valuation, STM Group PLC (STM.L) is overvalued by 16.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.83 - 77.37 | 51.59 | -16.1% |
| DCF (Growth 10y) | 42.62 - 72.44 | 50.25 | -18.3% |
| DCF (EBITDA 5y) | 36.70 - 45.50 | 41.66 | -32.3% |
| DCF (EBITDA 10y) | 38.96 - 48.43 | 43.93 | -28.6% |
| Fair Value | 12.56 - 12.56 | 12.56 | -79.58% |
| P/E | 6.15 - 31.75 | 14.44 | -76.5% |
| EV/EBITDA | 55.13 - 80.17 | 66.32 | 7.8% |
| EPV | 82.38 - 103.07 | 92.73 | 50.8% |
| DDM - Stable | 23.36 - 80.64 | 52.00 | -15.4% |
| DDM - Multi | 6.65 - 17.52 | 9.61 | -84.4% |
| 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 | 8.67% |
| Cost of Debt | 4.60% |
| WACC | 7.96% |