AlphaMadera's AlphaVal page computes Sibanye Stillwater Limited's fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag SBSW as undervalued, fairly valued, or overvalued.

What is Sibanye Stillwater Limited's fair value?

Fair value for SBSW is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value SBSW?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from SBSW's most recent reported fundamentals.

SBSW - Sibanye Stillwater Limited

Price: -- -- | CONSENSUS: Hold DETAILS | PRICE TARGET: $21.40 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Other Commodity Producers 80% confidence

Primary model: FCF at Commodity Price Scenarios

Valuation Signal Overvalued Strong

Trading 167.2% above fair value

Current Price $11.44

Bear Case $0.00 100.0% downside ($0.00 - $11.44) / $11.44 = -100.0% FCF −30% × 12x

Fair Value $4.28 62.6% downside ($4.28 - $11.44) / $11.44 = -62.6% Current FCF × 15x

Bull Case $1.05 90.8% downside ($1.05 - $11.44) / $11.44 = -90.8% FCF +30% × 18x

Adjust Assumptions

FCF Price Sensitivity

0.0%

EV/FCF Multiple

15.0x

Key Value Driver

Commodity price outlook and production volume

Implied Market Multiple 95.2x

Plain-Language Summary

Our base-case estimate uses FCF at Commodity Price Scenarios. We then blend that result with the average analyst price target of $21.40 from 12 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $4.28 per share.

Warnings

ℹ Demand trends (construction, electric vehicles, food production) matter more than supply headlines. Focus on who's buying the commodity and why.

⚠ Mines and reserves eventually run out. Standard models undercount this risk — the company must keep finding or buying new resources just to maintain its value.

ℹ Wall Street's average price target is $21.40 (from 12 analysts). Our estimate is 100% below the consensus -- consider that gap carefully.

ℹ Financial statements were converted from ZAR into USD using USDZAR at 0.0607 USD per ZAR.

Key Risks

AISC vs. cash cost distinction: always use AISC for breakeven analysis
Single-asset companies carry significantly higher risk — widen scenario range
Mine permitting takes 10-20 years — growth optionality often priced in optimistically