As of 2024-12-15, the Intrinsic Value of Centaur Media PLC (CAU.L) is
46.18 GBP. This CAU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.00 GBP, the upside of Centaur Media PLC is
100.80%.
The range of the Intrinsic Value is 37.19 - 61.51 GBP
46.18 GBP
Intrinsic Value
CAU.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.19 - 61.51 |
46.18 |
100.8% |
| DCF (Growth 10y) |
40.52 - 65.41 |
49.77 |
116.4% |
| DCF (EBITDA 5y) |
24.02 - 32.43 |
28.14 |
22.4% |
| DCF (EBITDA 10y) |
31.25 - 41.74 |
36.12 |
57.0% |
| Fair Value |
13.76 - 13.76 |
13.76 |
-40.16% |
| P/E |
21.69 - 37.14 |
26.95 |
17.2% |
| EV/EBITDA |
19.59 - 33.71 |
26.25 |
14.1% |
| EPV |
133.03 - 194.39 |
163.71 |
611.8% |
| DDM - Stable |
18.30 - 40.52 |
29.41 |
27.9% |
| DDM - Multi |
32.71 - 55.24 |
40.99 |
78.2% |
CAU.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
33.91 |
| Beta |
-0.31 |
| Outstanding shares (mil) |
1.47 |
| Enterprise Value (mil) |
33.89 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.82% |
| Cost of Debt |
4.58% |
| WACC |
8.55% |