As of 2025-07-07, the Intrinsic Value of Capital & Regional PLC (CAL.L) is 45.21 GBP. This CAL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.40 GBP, the upside of Capital & Regional PLC is -27.60%.
The range of the Intrinsic Value is (2.36) - 275.47 GBP
Based on its market price of 62.40 GBP and our intrinsic valuation, Capital & Regional PLC (CAL.L) is overvalued by 27.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.36) - 275.47 | 45.21 | -27.6% |
| DCF (Growth 10y) | 1.78 - 262.81 | 46.79 | -25.0% |
| DCF (EBITDA 5y) | (19.30) - (7.93) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (12.13) - 4.56 | (1,234.50) | -123450.0% |
| Fair Value | 4.51 - 4.51 | 4.51 | -92.77% |
| P/E | 2.02 - 22.90 | 9.40 | -84.9% |
| EV/EBITDA | (18.90) - 77.92 | 25.83 | -58.6% |
| EPV | 11.52 - 50.46 | 30.99 | -50.3% |
| DDM - Stable | 9.52 - 27.33 | 18.42 | -70.5% |
| DDM - Multi | 7.34 - 14.20 | 9.48 | -84.8% |
| Market Cap (mil) | 145.13 |
| Beta | 0.28 |
| Outstanding shares (mil) | 2.33 |
| Enterprise Value (mil) | 334.73 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.81% |
| Cost of Debt | 5.57% |
| WACC | 6.13% |