As of 2026-04-03, the Intrinsic Value of Cake Box Holdings PLC (CBOX.L) is 242.19 GBP. This CBOX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 193.00 GBP, the upside of Cake Box Holdings PLC is 25.50%.
The range of the Intrinsic Value is 166.37 - 422.69 GBP
Based on its market price of 193.00 GBP and our intrinsic valuation, Cake Box Holdings PLC (CBOX.L) is undervalued by 25.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 166.37 - 422.69 | 242.19 | 25.5% |
| DCF (Growth 10y) | 232.46 - 553.18 | 327.97 | 69.9% |
| DCF (EBITDA 5y) | 259.40 - 316.65 | 296.27 | 53.5% |
| DCF (EBITDA 10y) | 316.16 - 417.77 | 373.04 | 93.3% |
| Fair Value | 174.08 - 174.08 | 174.08 | -9.80% |
| P/E | 217.37 - 321.22 | 274.32 | 42.1% |
| EV/EBITDA | 171.58 - 300.01 | 210.75 | 9.2% |
| EPV | 12.40 - 33.44 | 22.92 | -88.1% |
| DDM - Stable | 126.69 - 351.56 | 239.13 | 23.9% |
| DDM - Multi | 239.98 - 466.00 | 311.88 | 61.6% |
| Market Cap (mil) | 84.70 |
| Beta | 0.51 |
| Outstanding shares (mil) | 0.44 |
| Enterprise Value (mil) | 102.66 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.02% |
| Cost of Debt | 6.92% |
| WACC | 7.44% |