As of 2024-12-13, the Intrinsic Value of Carr's Group PLC (CARR.L) is
173.21 GBP. This CARR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 116.00 GBP, the upside of Carr's Group PLC is
49.30%.
The range of the Intrinsic Value is 116.82 - 348.00 GBP
173.21 GBP
Intrinsic Value
CARR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
116.82 - 348.00 |
173.21 |
49.3% |
| DCF (Growth 10y) |
144.83 - 403.18 |
208.24 |
79.5% |
| DCF (EBITDA 5y) |
64.38 - 85.65 |
74.66 |
-35.6% |
| DCF (EBITDA 10y) |
93.68 - 123.73 |
107.80 |
-7.1% |
| Fair Value |
-7.32 - -7.32 |
-7.32 |
-106.31% |
| P/E |
(17.56) - 35.15 |
8.18 |
-92.9% |
| EV/EBITDA |
49.32 - 201.07 |
113.01 |
-2.6% |
| EPV |
95.98 - 124.04 |
110.01 |
-5.2% |
| DDM - Stable |
(16.04) - (56.01) |
(36.03) |
-131.1% |
| DDM - Multi |
116.03 - 316.25 |
169.95 |
46.5% |
CARR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
107.23 |
| Beta |
0.27 |
| Outstanding shares (mil) |
0.92 |
| Enterprise Value (mil) |
105.82 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.37% |
| Cost of Debt |
4.29% |
| WACC |
6.62% |