As of 2025-11-13, the Intrinsic Value of Carr's Group PLC (CARR.L) is 163.99 GBP. This CARR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 129.00 GBP, the upside of Carr's Group PLC is 27.10%.
The range of the Intrinsic Value is 103.04 - 498.56 GBP
Based on its market price of 129.00 GBP and our intrinsic valuation, Carr's Group PLC (CARR.L) is undervalued by 27.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 103.04 - 498.56 | 163.99 | 27.1% |
| DCF (Growth 10y) | 189.35 - 949.58 | 307.05 | 138.0% |
| DCF (EBITDA 5y) | 73.14 - 109.92 | 88.39 | -31.5% |
| DCF (EBITDA 10y) | 128.11 - 200.54 | 157.68 | 22.2% |
| Fair Value | -14.39 - -14.39 | -14.39 | -111.16% |
| P/E | (33.45) - (43.01) | (42.46) | -132.9% |
| EV/EBITDA | (15.22) - (24.94) | (22.94) | -117.8% |
| EPV | 345.69 - 487.70 | 416.70 | 223.0% |
| DDM - Stable | (33.20) - (198.79) | (115.99) | -189.9% |
| DDM - Multi | 106.07 - 503.39 | 176.33 | 36.7% |
| Market Cap (mil) | 66.50 |
| Beta | 0.84 |
| Outstanding shares (mil) | 0.52 |
| Enterprise Value (mil) | 51.41 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.69% |
| Cost of Debt | 5.50% |
| WACC | 7.41% |