As of 2025-11-09, the Intrinsic Value of Securities Trust Of Scotland PLC (STS.L) is 290.62 GBP. This STS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 237.00 GBP, the upside of Securities Trust Of Scotland PLC is 22.60%.
The range of the Intrinsic Value is 229.31 - 397.42 GBP
Based on its market price of 237.00 GBP and our intrinsic valuation, Securities Trust Of Scotland PLC (STS.L) is undervalued by 22.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 229.31 - 397.42 | 290.62 | 22.6% |
| DCF (Growth 10y) | 232.07 - 372.10 | 283.93 | 19.8% |
| DCF (EBITDA 5y) | 157.02 - 220.56 | 178.67 | -24.6% |
| DCF (EBITDA 10y) | 193.30 - 261.33 | 218.68 | -7.7% |
| Fair Value | 639.75 - 639.75 | 639.75 | 169.94% |
| P/E | 219.90 - 425.82 | 325.16 | 37.2% |
| EV/EBITDA | 113.95 - 192.96 | 142.88 | -39.7% |
| EPV | 147.25 - 192.82 | 170.03 | -28.3% |
| DDM - Stable | 158.92 - 355.04 | 256.98 | 8.4% |
| DDM - Multi | 179.46 - 307.17 | 226.17 | -4.6% |
| Market Cap (mil) | 278.77 |
| Beta | 0.76 |
| Outstanding shares (mil) | 1.18 |
| Enterprise Value (mil) | 292.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.88% |
| Cost of Debt | 4.51% |
| WACC | 10.54% |