As of 2024-12-12, the Intrinsic Value of C4X Discovery Holdings PLC (C4XD.L) is
26.67 GBP. This C4XD.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 12.00 GBP, the upside of C4X Discovery Holdings PLC is
122.23%.
26.67 GBP
Intrinsic Value
C4XD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(13,962.04) - (1,906.88) |
(3,314.18) |
-27718.2% |
| DCF (Growth 10y) |
(94,760.97) - (787,085.09) |
(175,317.89) |
-1461082.4% |
| DCF (EBITDA 5y) |
(1,570.39) - (3,104.22) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(77,875.70) - (173,968.08) |
(1,234.50) |
-123450.0% |
| Fair Value |
26.67 - 26.67 |
26.67 |
122.23% |
| P/E |
85.34 - 232.01 |
157.07 |
1209.0% |
| EV/EBITDA |
52.14 - 132.28 |
91.22 |
660.2% |
| EPV |
(40.75) - (61.12) |
(50.93) |
-524.4% |
| DDM - Stable |
71.83 - 680.51 |
376.17 |
3034.8% |
| DDM - Multi |
(1,539.19) - (11,408.41) |
(2,719.72) |
-22764.3% |
C4XD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23.77 |
| Beta |
-0.29 |
| Outstanding shares (mil) |
1.98 |
| Enterprise Value (mil) |
10.90 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.95% |
| Cost of Debt |
5.00% |
| WACC |
6.90% |