As of 2024-12-12, the Intrinsic Value of Cambria Automobiles PLC (CAMB.L) is
105.89 GBP. This CAMB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 82.50 GBP, the upside of Cambria Automobiles PLC is
28.40%.
The range of the Intrinsic Value is 80.96 - 156.29 GBP
105.89 GBP
Intrinsic Value
CAMB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
80.96 - 156.29 |
105.89 |
28.4% |
| DCF (Growth 10y) |
79.38 - 140.54 |
99.86 |
21.0% |
| DCF (EBITDA 5y) |
96.52 - 134.76 |
118.64 |
43.8% |
| DCF (EBITDA 10y) |
96.92 - 137.70 |
118.73 |
43.9% |
| Fair Value |
112.09 - 112.09 |
112.09 |
35.87% |
| P/E |
84.01 - 322.04 |
176.73 |
114.2% |
| EV/EBITDA |
84.52 - 312.08 |
193.94 |
135.1% |
| EPV |
(7.60) - (5.81) |
(6.70) |
-108.1% |
| DDM - Stable |
165.84 - 414.12 |
289.98 |
251.5% |
| DDM - Multi |
58.56 - 113.85 |
77.35 |
-6.2% |
CAMB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
82.00 |
| Beta |
1.22 |
| Outstanding shares (mil) |
0.99 |
| Enterprise Value (mil) |
95.22 |
| Market risk premium |
5.34% |
| Cost of Equity |
8.83% |
| Cost of Debt |
4.77% |
| WACC |
8.24% |