As of 2024-12-14, the Intrinsic Value of Ceiba Investments Ltd (CBA.L) is 36.56 GBP. This CBA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.00 GBP, the upside of Ceiba Investments Ltd is 52.30%.

The range of the Intrinsic Value is 28.98 - 47.86 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	28.98 - 47.86	36.56	52.3%
DCF (Growth 10y)	34.78 - 54.55	42.75	78.1%
DCF (EBITDA 5y)	29.15 - 40.58	36.90	53.8%
DCF (EBITDA 10y)	34.75 - 47.82	42.82	78.4%
Fair Value	212.03 - 212.03	212.03	783.44%
P/E	18.31 - 87.86	40.39	68.3%
EV/EBITDA	24.99 - 148.04	84.12	250.5%
EPV	2.46 - 6.68	4.57	-81.0%
DDM - Stable	58.50 - 117.25	87.87	266.1%
DDM - Multi	14.25 - 22.97	17.65	-26.4%