As of 2024-12-14, the Intrinsic Value of Central Asia Metals PLC (CAML.L) is
274.12 GBP. This CAML.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 162.80 GBP, the upside of Central Asia Metals PLC is
68.40%.
The range of the Intrinsic Value is 233.72 - 336.45 GBP
274.12 GBP
Intrinsic Value
CAML.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
233.72 - 336.45 |
274.12 |
68.4% |
| DCF (Growth 10y) |
246.29 - 346.60 |
286.02 |
75.7% |
| DCF (EBITDA 5y) |
210.87 - 289.19 |
253.66 |
55.8% |
| DCF (EBITDA 10y) |
232.64 - 313.81 |
273.25 |
67.8% |
| Fair Value |
122.47 - 122.47 |
122.47 |
-24.77% |
| P/E |
173.94 - 222.60 |
195.82 |
20.3% |
| EV/EBITDA |
169.89 - 284.69 |
221.36 |
36.0% |
| EPV |
333.16 - 445.99 |
389.57 |
139.3% |
| DDM - Stable |
103.19 - 204.92 |
154.05 |
-5.4% |
| DDM - Multi |
185.69 - 272.76 |
220.00 |
35.1% |
CAML.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
296.84 |
| Beta |
1.97 |
| Outstanding shares (mil) |
1.82 |
| Enterprise Value (mil) |
254.47 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.14% |
| Cost of Debt |
4.29% |
| WACC |
10.11% |