As of 2024-12-11, the Intrinsic Value of Curtis Banks Group PLC (CBP.L) is
2,092.91 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
499.70%.
The range of the Intrinsic Value is 1,718.00 - 2,829.19 GBP
2,092.91 GBP
Intrinsic Value
CBP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1,718.00 - 2,829.19 |
2,092.91 |
499.7% |
| DCF (Growth 10y) |
1,895.84 - 3,158.36 |
2,323.84 |
565.9% |
| DCF (EBITDA 5y) |
1,557.51 - 1,902.01 |
1,721.07 |
393.1% |
| DCF (EBITDA 10y) |
1,777.63 - 2,333.96 |
2,024.73 |
480.2% |
| Fair Value |
-50.53 - -50.53 |
-50.53 |
-114.48% |
| P/E |
(50.93) - 24.29 |
(19.12) |
-105.5% |
| EV/EBITDA |
(1,213.04) - 1,964.22 |
248.87 |
-28.7% |
| EPV |
1,198.73 - 1,692.32 |
1,445.53 |
314.2% |
| DDM - Stable |
(48.59) - (119.30) |
(83.95) |
-124.1% |
| DDM - Multi |
7.36 - 15.82 |
10.23 |
-97.1% |
CBP.L Intrinsic Value - Key Valuation Metrics
| 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 |
11.59% |
| Cost of Debt |
5.50% |
| WACC |
9.70% |