What is the intrinsic value of CCC.L?

As of 2025-05-17, the Intrinsic Value of Computacenter PLC (CCC.L) is 2,756.90 GBP. This CCC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,536.00 GBP, the upside of Computacenter PLC is 8.70%.

The range of the Intrinsic Value is 2,244.01 - 3,626.67 GBP

Is CCC.L undervalued or overvalued?

Based on its market price of 2,536.00 GBP and our intrinsic valuation, Computacenter PLC (CCC.L) is undervalued by 8.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,244.01 - 3,626.67	2,756.90	8.7%
DCF (Growth 10y)	2,619.48 - 4,064.06	3,160.43	24.6%
DCF (EBITDA 5y)	1,939.23 - 2,222.36	2,067.78	-18.5%
DCF (EBITDA 10y)	2,336.21 - 2,777.23	2,537.91	0.1%
Fair Value	2,140.70 - 2,140.70	2,140.70	-15.59%
P/E	2,498.24 - 2,839.78	2,625.37	3.5%
EV/EBITDA	2,306.00 - 2,896.65	2,503.30	-1.3%
EPV	2,434.57 - 2,942.58	2,688.57	6.0%
DDM - Stable	1,106.36 - 2,404.44	1,755.40	-30.8%
DDM - Multi	1,567.45 - 2,538.31	1,929.31	-23.9%