As of 2024-12-15, the Intrinsic Value of Surgical Innovations Group PLC (SUN.L) is
0.69 GBP. This SUN.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 0.55 GBP, the upside of Surgical Innovations Group PLC is
25.20%.
The range of the Intrinsic Value is 0.42 - 0.91 GBP
SUN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.31) - (0.24) |
(0.26) |
-148.0% |
| DCF (Growth 10y) |
(0.28) - (0.41) |
(0.32) |
-159.0% |
| DCF (EBITDA 5y) |
0.42 - 0.91 |
0.69 |
25.2% |
| DCF (EBITDA 10y) |
0.33 - 0.94 |
0.63 |
14.7% |
| Fair Value |
-0.33 - -0.33 |
-0.33 |
-160.62% |
| P/E |
(2.09) - (2.43) |
(2.27) |
-512.5% |
| EV/EBITDA |
0.19 - 0.79 |
0.43 |
-21.1% |
| EPV |
0.15 - 0.28 |
0.21 |
-61.5% |
| DDM - Stable |
(0.39) - (1.03) |
(0.71) |
-228.8% |
| DDM - Multi |
(0.03) - (0.07) |
(0.04) |
-108.1% |
SUN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5.13 |
| Beta |
0.60 |
| Outstanding shares (mil) |
9.33 |
| Enterprise Value (mil) |
6.29 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.92% |
| Cost of Debt |
5.50% |
| WACC |
9.31% |