As of 2024-12-11, the Intrinsic Value of Camellia PLC (CAM.L) is 9,107.76 GBP. This CAM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,960.00 GBP, the upside of Camellia PLC is 83.60%.

The range of the Intrinsic Value is 6,316.33 - 16,994.18 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	6,316.33 - 16,994.18	9,107.76	83.6%
DCF (Growth 10y)	8,632.81 - 22,604.63	12,317.83	148.3%
DCF (EBITDA 5y)	5,993.42 - 8,224.62	6,995.83	41.0%
DCF (EBITDA 10y)	7,546.42 - 10,922.49	9,016.42	81.8%
Fair Value	-3,585.13 - -3,585.13	-3,585.13	-172.28%
P/E	(4,517.27) - 9,819.81	264.21	-94.7%
EV/EBITDA	1,862.72 - 5,399.71	3,559.10	-28.2%
EPV	1,203.10 - 1,802.39	1,502.75	-69.7%
DDM - Stable	(7,854.79) - (24,077.98)	(15,966.41)	-421.9%
DDM - Multi	13,451.75 - 31,962.58	18,924.42	281.5%