As of 2025-08-06, the Intrinsic Value of Savills PLC (SVS.L) is 287.33 GBP. This SVS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 984.00 GBP, the upside of Savills PLC is -70.80%.
The range of the Intrinsic Value is 105.71 - 2,747.84 GBP
Based on its market price of 984.00 GBP and our intrinsic valuation, Savills PLC (SVS.L) is overvalued by 70.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 105.71 - 2,747.84 | 287.33 | -70.8% |
| DCF (Growth 10y) | 112.93 - 2,614.78 | 286.07 | -70.9% |
| DCF (EBITDA 5y) | 322.62 - 452.38 | 391.72 | -60.2% |
| DCF (EBITDA 10y) | 343.71 - 538.65 | 440.47 | -55.2% |
| Fair Value | 348.06 - 348.06 | 348.06 | -64.63% |
| P/E | 525.63 - 1,032.81 | 754.10 | -23.4% |
| EV/EBITDA | 687.42 - 1,114.96 | 887.93 | -9.8% |
| EPV | 6,238.22 - 9,176.06 | 7,707.16 | 683.2% |
| DDM - Stable | 464.55 - 2,752.38 | 1,608.46 | 63.5% |
| DDM - Multi | 804.10 - 3,451.16 | 1,277.24 | 29.8% |
| Market Cap (mil) | 1,364.65 |
| Beta | 1.31 |
| Outstanding shares (mil) | 1.39 |
| Enterprise Value (mil) | 1,421.45 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.54% |
| Cost of Debt | 5.92% |
| WACC | 6.61% |