As of 2025-04-22, the Intrinsic Value of Central Asia Metals PLC (CAML.L) is 218.28 GBP. This CAML.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 160.20 GBP, the upside of Central Asia Metals PLC is 36.30%.
The range of the Intrinsic Value is 183.04 - 280.26 GBP
Based on its market price of 160.20 GBP and our intrinsic valuation, Central Asia Metals PLC (CAML.L) is undervalued by 36.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 183.04 - 280.26 | 218.28 | 36.3% |
| DCF (Growth 10y) | 193.62 - 284.52 | 227.10 | 41.8% |
| DCF (EBITDA 5y) | 179.99 - 297.98 | 232.99 | 45.4% |
| DCF (EBITDA 10y) | 192.71 - 299.97 | 238.57 | 48.9% |
| Fair Value | 269.01 - 269.01 | 269.01 | 67.92% |
| P/E | 198.29 - 324.27 | 282.26 | 76.2% |
| EV/EBITDA | 143.98 - 340.13 | 217.09 | 35.5% |
| EPV | 222.20 - 289.42 | 255.81 | 59.7% |
| DDM - Stable | 116.20 - 264.22 | 190.21 | 18.7% |
| DDM - Multi | 157.88 - 256.73 | 193.80 | 21.0% |
| Market Cap (mil) | 291.41 |
| Beta | 1.38 |
| Outstanding shares (mil) | 1.82 |
| Enterprise Value (mil) | 242.08 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.92% |
| Cost of Debt | 4.29% |
| WACC | 11.88% |