As of 2026-02-18, the Intrinsic Value of Card Factory PLC (CARD.L) is 216.60 GBP. This CARD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.30 GBP, the upside of Card Factory PLC is 199.60%.
The range of the Intrinsic Value is 161.64 - 312.44 GBP
Based on its market price of 72.30 GBP and our intrinsic valuation, Card Factory PLC (CARD.L) is undervalued by 199.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 161.64 - 312.44 | 216.60 | 199.6% |
| DCF (Growth 10y) | 212.11 - 398.46 | 280.24 | 287.6% |
| DCF (EBITDA 5y) | 122.94 - 195.57 | 161.13 | 122.9% |
| DCF (EBITDA 10y) | 180.58 - 285.54 | 231.25 | 219.8% |
| Fair Value | 317.38 - 317.38 | 317.38 | 338.98% |
| P/E | 166.05 - 207.75 | 189.02 | 161.4% |
| EV/EBITDA | 94.94 - 190.98 | 152.89 | 111.5% |
| EPV | 415.33 - 650.35 | 532.84 | 637.0% |
| DDM - Stable | 59.65 - 137.94 | 98.79 | 36.6% |
| DDM - Multi | 96.33 - 176.91 | 124.99 | 72.9% |
| Market Cap (mil) | 244.32 |
| Beta | 0.68 |
| Outstanding shares (mil) | 3.38 |
| Enterprise Value (mil) | 443.22 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.09% |
| Cost of Debt | 5.80% |
| WACC | 8.74% |