As of 2024-12-13, the Intrinsic Value of Cab Payments Holdings PLC (CABP.L) is 190.05 GBP. This CABP.L valuation is based on the model Peter Lynch Fair Value. With the current market price of 67.40 GBP, the upside of Cab Payments Holdings PLC is 181.98%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(6,110.27) - (2,589.00)	(3,549.60)	-5366.5%
DCF (Growth 10y)	(3,347.90) - (7,498.78)	(4,480.88)	-6748.2%
DCF (EBITDA 5y)	(642.04) - (698.72)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(1,034.19) - (1,076.69)	(1,234.50)	-123450.0%
Fair Value	190.05 - 190.05	190.05	181.98%
P/E	130.15 - 433.77	272.30	304.0%
EV/EBITDA	(298.51) - (302.89)	(299.83)	-544.8%
EPV	(299.14) - (300.65)	(299.89)	-544.9%
DDM - Stable	37.27 - 76.59	56.93	-15.5%
DDM - Multi	170.35 - 277.28	211.49	213.8%