Severn Trent PLC logo STRNY - Severn Trent PLC

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 2
HOLD 3
SELL 0
STRONG
SELL
0
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 85% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 52.3% above fair value
Current Price $41.19
Bear Case $23.66 42.6% downside ($23.66 - $41.19) / $41.19 = -42.6% $1.69 × 14x P/E
Fair Value $27.04 34.4% downside ($27.04 - $41.19) / $41.19 = -34.4% $1.69 × 16x P/E
Bull Case $30.42 26.2% downside ($30.42 - $41.19) / $41.19 = -26.2% $1.69 × 18x P/E

Adjust Assumptions

16.0x
1.69$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 24.4x

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $1.69, the base-case value is $27.04 per share. DDM cross-check: $72.98.

Warnings

The company pays out 194% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Dividend-based valuation: $72.98 (above our primary estimate by 170%). Large gaps may signal the dividend doesn't reflect full earning power.
Financial statements were converted from GBP into USD using GBPUSD at 1.3518 USD per GBP.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples