As of 2024-12-15, the Intrinsic Value of Sutton Harbour Group PLC (SUH.L) is
9.97 GBP. This SUH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.25 GBP, the upside of Sutton Harbour Group PLC is
20.90%.
The range of the Intrinsic Value is (5.04) - 57.69 GBP
SUH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(5.04) - 57.69 |
9.97 |
20.9% |
| DCF (Growth 10y) |
(17.05) - 10.99 |
(10.26) |
-224.4% |
| DCF (EBITDA 5y) |
(27.16) - (25.93) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(21.99) - (18.80) |
(1,234.50) |
-123450.0% |
| Fair Value |
-13.42 - -13.42 |
-13.42 |
-262.65% |
| P/E |
(27.00) - (30.22) |
(28.65) |
-447.2% |
| EV/EBITDA |
(20.92) - (21.11) |
(20.88) |
-353.0% |
| EPV |
(37.61) - (45.73) |
(41.67) |
-605.1% |
| DDM - Stable |
(22.97) - (75.92) |
(49.45) |
-699.4% |
| DDM - Multi |
(7.84) - (20.76) |
(11.45) |
-238.8% |
SUH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11.79 |
| Beta |
-0.17 |
| Outstanding shares (mil) |
1.43 |
| Enterprise Value (mil) |
36.60 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.68% |
| Cost of Debt |
5.84% |
| WACC |
5.77% |