As of 2025-05-08, the Intrinsic Value of Card Factory PLC (CARD.L) is 217.62 GBP. This CARD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.10 GBP, the upside of Card Factory PLC is 128.80%.
The range of the Intrinsic Value is 174.32 - 283.95 GBP
Based on its market price of 95.10 GBP and our intrinsic valuation, Card Factory PLC (CARD.L) is undervalued by 128.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 174.32 - 283.95 | 217.62 | 128.8% |
| DCF (Growth 10y) | 218.29 - 345.69 | 268.83 | 182.7% |
| DCF (EBITDA 5y) | 132.94 - 182.37 | 151.21 | 59.0% |
| DCF (EBITDA 10y) | 185.57 - 254.68 | 212.91 | 123.9% |
| Fair Value | 296.66 - 296.66 | 296.66 | 211.95% |
| P/E | 143.11 - 209.80 | 179.17 | 88.4% |
| EV/EBITDA | 98.97 - 142.23 | 120.48 | 26.7% |
| EPV | 379.36 - 524.51 | 451.93 | 375.2% |
| DDM - Stable | 63.14 - 125.16 | 94.15 | -1.0% |
| DDM - Multi | 114.12 - 177.12 | 138.87 | 46.0% |
| Market Cap (mil) | 326.98 |
| Beta | 0.83 |
| Outstanding shares (mil) | 3.44 |
| Enterprise Value (mil) | 503.78 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.34% |
| Cost of Debt | 4.92% |
| WACC | 9.12% |