As of 2025-08-02, the Intrinsic Value of Curtis Banks Group PLC (CBP.L) is 2,196.66 GBP. This CBP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 349.00 GBP, the upside of Curtis Banks Group PLC is 529.40%.
The range of the Intrinsic Value is 1,954.59 - 2,546.52 GBP
Based on its market price of 349.00 GBP and our intrinsic valuation, Curtis Banks Group PLC (CBP.L) is undervalued by 529.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,954.59 - 2,546.52 | 2,196.66 | 529.4% |
| DCF (Growth 10y) | 2,181.59 - 2,827.73 | 2,447.26 | 601.2% |
| DCF (EBITDA 5y) | 1,509.34 - 2,084.56 | 1,813.78 | 419.7% |
| DCF (EBITDA 10y) | 1,836.03 - 2,424.65 | 2,130.48 | 510.5% |
| Fair Value | -50.53 - -50.53 | -50.53 | -114.48% |
| P/E | (71.35) - 34.55 | (29.56) | -108.5% |
| EV/EBITDA | (864.61) - 1,997.03 | 119.29 | -65.8% |
| EPV | 1,336.19 - 1,564.77 | 1,450.48 | 315.6% |
| DDM - Stable | (59.52) - (103.60) | (81.56) | -123.4% |
| DDM - Multi | 9.57 - 13.36 | 11.18 | -96.8% |
| Market Cap (mil) | 231.83 |
| Beta | 0.39 |
| Outstanding shares (mil) | 0.66 |
| Enterprise Value (mil) | -90.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.83% |
| Cost of Debt | 5.50% |
| WACC | 9.14% |