As of 2025-09-18, the Intrinsic Value of STV Group PLC (STVG.L) is 345.78 GBP. This STVG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 114.00 GBP, the upside of STV Group PLC is 203.30%.
The range of the Intrinsic Value is 243.90 - 546.62 GBP
Based on its market price of 114.00 GBP and our intrinsic valuation, STV Group PLC (STVG.L) is undervalued by 203.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 243.90 - 546.62 | 345.78 | 203.3% |
| DCF (Growth 10y) | 418.37 - 914.90 | 585.35 | 413.5% |
| DCF (EBITDA 5y) | 157.52 - 238.12 | 195.45 | 71.4% |
| DCF (EBITDA 10y) | 281.21 - 424.15 | 345.83 | 203.4% |
| Fair Value | 556.12 - 556.12 | 556.12 | 387.82% |
| P/E | 207.69 - 306.09 | 259.33 | 127.5% |
| EV/EBITDA | 38.46 - 177.70 | 75.68 | -33.6% |
| EPV | 2,621.64 - 4,252.30 | 3,436.98 | 2914.9% |
| DDM - Stable | 121.63 - 320.13 | 220.88 | 93.8% |
| DDM - Multi | 167.14 - 352.46 | 227.68 | 99.7% |
| Market Cap (mil) | 55.35 |
| Beta | 0.86 |
| Outstanding shares (mil) | 0.49 |
| Enterprise Value (mil) | 111.45 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.03% |
| Cost of Debt | 4.95% |
| WACC | 6.75% |