Smith & Nephew plc
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-3.1% vs price
Base Case (Median)
22.7% vs price
Bull Case (75th pct.)
125.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $36.41 | 22.7% | High (40%) |
| PE Comparable | $57.86 | 95.0% | Medium (25%) |
| Growth Trajectory DCF | $134.23 | 352.3% | Medium (20%) |
| Graham Number | $26.72 | -10.0% | Medium (40%) |
| EV/EBITDA | $30.82 | 3.9% | Medium (20%) |
| EV/FCF | $76.23 | 156.8% | Medium (20%) |
| Earnings Power Value | $11.91 | -59.9% | Medium (50%) |
Based on 7 out of 8 methods, SNN appears fairly valued at the current price of $29.68. The base case fair value of $36.41 implies 22.7% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.