As of 2024-12-13, the Intrinsic Value of Studio Retail Group PLC (STU.L) is
224.12 GBP. This STU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 115.00 GBP, the upside of Studio Retail Group PLC is
94.90%.
The range of the Intrinsic Value is 161.25 - 308.76 GBP
224.12 GBP
Intrinsic Value
STU.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
161.25 - 308.76 |
224.12 |
94.9% |
| DCF (Growth 10y) |
395.87 - 603.47 |
484.69 |
321.5% |
| DCF (EBITDA 5y) |
(11.21) - 221.65 |
79.82 |
-30.6% |
| DCF (EBITDA 10y) |
158.05 - 391.28 |
249.33 |
116.8% |
| Fair Value |
351.85 - 351.85 |
351.85 |
205.96% |
| P/E |
250.25 - 598.41 |
403.81 |
251.1% |
| EV/EBITDA |
55.65 - 538.57 |
275.85 |
139.9% |
| EPV |
152.93 - 227.23 |
190.08 |
65.3% |
| DDM - Stable |
209.19 - 368.79 |
288.99 |
151.3% |
| DDM - Multi |
134.98 - 196.73 |
160.81 |
39.8% |
STU.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
100.27 |
| Beta |
1.37 |
| Outstanding shares (mil) |
0.87 |
| Enterprise Value (mil) |
384.18 |
| Market risk premium |
5.34% |
| Cost of Equity |
19.65% |
| Cost of Debt |
4.39% |
| WACC |
7.54% |