As of 2024-12-11, the Intrinsic Value of S&U PLC (SUS.L) is 5,877.19 GBP. This SUS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,420.00 GBP, the upside of S&U PLC is 313.90%.

The range of the Intrinsic Value is 4,575.17 - 7,910.95 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	4,575.17 - 7,910.95	5,877.19	313.9%
DCF (Growth 10y)	6,318.45 - 10,438.00	7,931.93	458.6%
DCF (EBITDA 5y)	2,068.37 - 2,722.44	2,333.59	64.3%
DCF (EBITDA 10y)	3,895.52 - 4,994.60	4,364.20	207.3%
Fair Value	3,312.17 - 3,312.17	3,312.17	133.25%
P/E	1,488.26 - 2,157.20	1,787.06	25.8%
EV/EBITDA	180.84 - 1,512.97	808.63	-43.1%
EPV	3,741.34 - 5,421.83	4,581.59	222.6%
DDM - Stable	1,207.81 - 2,636.21	1,922.02	35.4%
DDM - Multi	2,136.77 - 3,593.63	2,676.54	88.5%