As of 2024-12-12, the Intrinsic Value of Card Factory PLC (CARD.L) is
258.24 GBP. This CARD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 101.40 GBP, the upside of Card Factory PLC is
154.70%.
The range of the Intrinsic Value is 197.37 - 363.00 GBP
258.24 GBP
Intrinsic Value
CARD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
197.37 - 363.00 |
258.24 |
154.7% |
| DCF (Growth 10y) |
247.79 - 443.44 |
319.96 |
215.5% |
| DCF (EBITDA 5y) |
139.33 - 179.03 |
156.74 |
54.6% |
| DCF (EBITDA 10y) |
199.36 - 267.01 |
229.17 |
126.0% |
| Fair Value |
291.06 - 291.06 |
291.06 |
187.05% |
| P/E |
142.27 - 240.63 |
182.62 |
80.1% |
| EV/EBITDA |
100.37 - 206.32 |
127.41 |
25.7% |
| EPV |
422.99 - 637.65 |
530.32 |
423.0% |
| DDM - Stable |
70.40 - 159.93 |
115.17 |
13.6% |
| DDM - Multi |
129.03 - 230.92 |
165.77 |
63.5% |
CARD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
355.34 |
| Beta |
0.56 |
| Outstanding shares (mil) |
3.50 |
| Enterprise Value (mil) |
532.14 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.56% |
| Cost of Debt |
4.92% |
| WACC |
7.86% |