As of 2024-12-14, the Intrinsic Value of STV Group PLC (STVG.L) is
156.78 GBP. This STVG.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 224.00 GBP, the upside of STV Group PLC is
-30.00%.
The range of the Intrinsic Value is 36.44 - 1,547.25 GBP
156.78 GBP
Intrinsic Value
STVG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(79.29) - 205.30 |
(56.68) |
-125.3% |
| DCF (Growth 10y) |
36.44 - 1,547.25 |
156.78 |
-30.0% |
| DCF (EBITDA 5y) |
(44.53) - (19.52) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(25.56) - 7.66 |
(1,234.50) |
-123450.0% |
| Fair Value |
374.21 - 374.21 |
374.21 |
67.06% |
| P/E |
137.11 - 231.71 |
198.71 |
-11.3% |
| EV/EBITDA |
13.68 - 172.80 |
88.89 |
-60.3% |
| EPV |
3,705.76 - 4,865.15 |
4,285.45 |
1813.1% |
| DDM - Stable |
271.92 - 1,402.95 |
837.43 |
273.9% |
| DDM - Multi |
(0.00) - (0.00) |
(0.00) |
-100.0% |
STVG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
103.26 |
| Beta |
0.99 |
| Outstanding shares (mil) |
0.46 |
| Enterprise Value (mil) |
148.96 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.04% |
| Cost of Debt |
4.60% |
| WACC |
5.20% |