As of 2024-12-14, the Intrinsic Value of Supreme PLC (SUP.L) is
333.07 GBP. This SUP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 168.50 GBP, the upside of Supreme PLC is
97.70%.
The range of the Intrinsic Value is 251.89 - 496.55 GBP
333.07 GBP
Intrinsic Value
SUP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
251.89 - 496.55 |
333.07 |
97.7% |
| DCF (Growth 10y) |
312.06 - 619.21 |
414.18 |
145.8% |
| DCF (EBITDA 5y) |
204.51 - 245.36 |
223.80 |
32.8% |
| DCF (EBITDA 10y) |
267.82 - 351.47 |
305.88 |
81.5% |
| Fair Value |
475.16 - 475.16 |
475.16 |
182.00% |
| P/E |
177.14 - 211.36 |
192.33 |
14.1% |
| EV/EBITDA |
167.99 - 227.86 |
187.03 |
11.0% |
| EPV |
200.25 - 332.08 |
266.16 |
58.0% |
| DDM - Stable |
140.12 - 367.86 |
253.99 |
50.7% |
| DDM - Multi |
190.81 - 421.19 |
266.12 |
57.9% |
SUP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
198.81 |
| Beta |
-0.72 |
| Outstanding shares (mil) |
1.18 |
| Enterprise Value (mil) |
201.90 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.57% |
| Cost of Debt |
4.74% |
| WACC |
7.32% |