As of 2025-11-13, the Intrinsic Value of Ceiba Investments Ltd (CBA.L) is 13.47 GBP. This CBA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.00 GBP, the upside of Ceiba Investments Ltd is -48.20%.
The range of the Intrinsic Value is 7.98 - 24.58 GBP
Based on its market price of 26.00 GBP and our intrinsic valuation, Ceiba Investments Ltd (CBA.L) is overvalued by 48.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.98 - 24.58 | 13.47 | -48.2% |
| DCF (Growth 10y) | 9.87 - 25.45 | 15.05 | -42.1% |
| DCF (EBITDA 5y) | (15.42) - (24.94) | (937.85) | -123450.0% |
| DCF (EBITDA 10y) | (9.28) - (17.32) | (937.85) | -123450.0% |
| Fair Value | -107.05 - -107.05 | -107.05 | -511.72% |
| P/E | (151.15) - (261.62) | (180.91) | -795.8% |
| EV/EBITDA | (27.27) - (35.36) | (30.69) | -218.0% |
| EPV | (18.83) - (20.26) | (19.54) | -175.2% |
| DDM - Stable | (207.80) - (581.98) | (394.89) | -1618.8% |
| DDM - Multi | (138.35) - (301.22) | (189.61) | -829.3% |
| Market Cap (mil) | 37.92 |
| Beta | 0.30 |
| Outstanding shares (mil) | 1.46 |
| Enterprise Value (mil) | 54.27 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.26% |
| Cost of Debt | 7.00% |
| WACC | 6.62% |