As of 2024-12-12, the Intrinsic Value of Sureserve Group PLC (SUR.L) is 186.20 GBP. This SUR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.50 GBP, the upside of Sureserve Group PLC is 49.60%.

The range of the Intrinsic Value is 129.65 - 344.15 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	129.65 - 344.15	186.20	49.6%
DCF (Growth 10y)	166.02 - 418.10	232.92	87.1%
DCF (EBITDA 5y)	75.00 - 109.89	96.28	-22.7%
DCF (EBITDA 10y)	107.22 - 151.89	132.33	6.3%
Fair Value	173.64 - 173.64	173.64	39.47%
P/E	52.09 - 110.16	83.80	-32.7%
EV/EBITDA	58.05 - 102.33	80.82	-35.1%
EPV	249.77 - 331.62	290.69	133.5%
DDM - Stable	76.85 - 258.64	167.74	34.7%
DDM - Multi	128.38 - 335.59	185.68	49.1%