As of 2024-12-11, the Intrinsic Value of Celtic PLC (CCP.L) is
214.33 GBP. This CCP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 168.50 GBP, the upside of Celtic PLC is
27.20%.
The range of the Intrinsic Value is 180.50 - 287.83 GBP
214.33 GBP
Intrinsic Value
CCP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
180.50 - 287.83 |
214.33 |
27.2% |
| DCF (Growth 10y) |
200.78 - 314.76 |
237.01 |
40.7% |
| DCF (EBITDA 5y) |
227.13 - 371.32 |
289.44 |
71.8% |
| DCF (EBITDA 10y) |
232.06 - 371.43 |
290.68 |
72.5% |
| Fair Value |
70.56 - 70.56 |
70.56 |
-58.12% |
| P/E |
85.82 - 131.57 |
108.01 |
-35.9% |
| EV/EBITDA |
186.90 - 308.53 |
224.52 |
33.2% |
| EPV |
1,126.33 - 1,434.85 |
1,280.59 |
660.0% |
| DDM - Stable |
136.50 - 379.66 |
258.08 |
53.2% |
| DDM - Multi |
167.69 - 363.99 |
229.77 |
36.4% |
CCP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
159.80 |
| Beta |
-0.20 |
| Outstanding shares (mil) |
0.95 |
| Enterprise Value (mil) |
87.83 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.29% |
| Cost of Debt |
4.25% |
| WACC |
7.17% |