CAML.L
Central Asia Metals PLC
Price:  
153.60 
GBP
Volume:  
332,667.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAML.L Intrinsic Value

39.50 %
Upside

What is the intrinsic value of CAML.L?

As of 2025-05-05, the Intrinsic Value of Central Asia Metals PLC (CAML.L) is 214.27 GBP. This CAML.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 153.60 GBP, the upside of Central Asia Metals PLC is 39.50%.

The range of the Intrinsic Value is 179.78 - 274.38 GBP

Is CAML.L undervalued or overvalued?

Based on its market price of 153.60 GBP and our intrinsic valuation, Central Asia Metals PLC (CAML.L) is undervalued by 39.50%.

153.60 GBP
Stock Price
214.27 GBP
Intrinsic Value
Intrinsic Value Details

CAML.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 179.78 - 274.38 214.27 39.5%
DCF (Growth 10y) 190.04 - 278.11 222.67 45.0%
DCF (EBITDA 5y) 180.76 - 260.85 208.94 36.0%
DCF (EBITDA 10y) 191.79 - 271.01 220.78 43.7%
Fair Value 269.90 - 269.90 269.90 75.72%
P/E 167.63 - 276.39 206.79 34.6%
EV/EBITDA 144.01 - 286.74 188.71 22.9%
EPV 221.73 - 287.37 254.55 65.7%
DDM - Stable 115.79 - 260.76 188.28 22.6%
DDM - Multi 157.35 - 253.46 192.49 25.3%

CAML.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 279.04
Beta 1.40
Outstanding shares (mil) 1.82
Enterprise Value (mil) 229.61
Market risk premium 5.98%
Cost of Equity 12.02%
Cost of Debt 4.29%
WACC 11.98%