As of 2024-12-11, the Intrinsic Value of CVC Credit Partners European Opportunities Ltd (CCPG.L) is
116.80 GBP. This CCPG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 89.40 GBP, the upside of CVC Credit Partners European Opportunities Ltd is
30.60%.
The range of the Intrinsic Value is 93.35 - 160.29 GBP
116.80 GBP
Intrinsic Value
CCPG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
93.35 - 160.29 |
116.80 |
30.6% |
| DCF (Growth 10y) |
98.67 - 158.27 |
119.75 |
33.9% |
| DCF (EBITDA 5y) |
81.95 - 144.81 |
115.23 |
28.9% |
| DCF (EBITDA 10y) |
89.88 - 145.58 |
118.17 |
32.2% |
| Fair Value |
6.28 - 6.28 |
6.28 |
-92.98% |
| P/E |
13.17 - 64.33 |
32.58 |
-63.6% |
| EV/EBITDA |
12.06 - 66.29 |
33.64 |
-62.4% |
| EPV |
52.21 - 63.66 |
57.94 |
-35.2% |
| DDM - Stable |
7.10 - 15.62 |
11.36 |
-87.3% |
| DDM - Multi |
192.63 - 228.90 |
206.92 |
131.5% |
CCPG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
208.51 |
| Beta |
0.51 |
| Outstanding shares (mil) |
2.33 |
| Enterprise Value (mil) |
206.02 |
| Market risk premium |
5.34% |
| Cost of Equity |
11.96% |
| Cost of Debt |
5.00% |
| WACC |
8.00% |