As of 2025-11-13, the Intrinsic Value of Celtic PLC (CCP.L) is 463.64 GBP. This CCP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 175.00 GBP, the upside of Celtic PLC is 164.90%.
The range of the Intrinsic Value is 412.56 - 537.19 GBP
Based on its market price of 175.00 GBP and our intrinsic valuation, Celtic PLC (CCP.L) is undervalued by 164.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 412.56 - 537.19 | 463.64 | 164.9% |
| DCF (Growth 10y) | 411.90 - 521.19 | 457.01 | 161.1% |
| DCF (EBITDA 5y) | 481.56 - 751.80 | 617.71 | 253.0% |
| DCF (EBITDA 10y) | 469.82 - 700.06 | 580.96 | 232.0% |
| Fair Value | 178.68 - 178.68 | 178.68 | 2.10% |
| P/E | 300.70 - 469.53 | 388.79 | 122.2% |
| EV/EBITDA | 261.71 - 568.14 | 364.35 | 108.2% |
| EPV | 1,086.92 - 1,342.71 | 1,214.82 | 594.2% |
| DDM - Stable | 259.27 - 482.37 | 370.82 | 111.9% |
| DDM - Multi | 229.75 - 341.90 | 275.51 | 57.4% |
| Market Cap (mil) | 166.18 |
| Beta | 0.68 |
| Outstanding shares (mil) | 0.95 |
| Enterprise Value (mil) | 93.81 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.66% |
| Cost of Debt | 5.00% |
| WACC | 8.53% |