CCR.L
C&C Group PLC
Price:  
148.40 
GBP
Volume:  
992,378.00
Ireland | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CCR.L Intrinsic Value

-98.40 %
Upside

As of 2024-12-14, the Intrinsic Value of C&C Group PLC (CCR.L) is 2.39 GBP. This CCR.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 148.40 GBP, the upside of C&C Group PLC is -98.40%.

The range of the Intrinsic Value is (19.30) - 57.05 GBP

148.40 GBP
Stock Price
2.39 GBP
Intrinsic Value
Intrinsic Value Details

CCR.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (69.72) - (66.01) (67.14) -145.2%
DCF (Growth 10y) (19.30) - 57.05 2.39 -98.4%
DCF (EBITDA 5y) (45.19) - (23.78) (1,027.32) -123450.0%
DCF (EBITDA 10y) (17.85) - 31.99 3.12 -97.9%
Fair Value -123.41 - -123.41 -123.41 -183.16%
P/E (259.66) - (345.07) (298.05) -300.8%
EV/EBITDA 73.68 - 214.67 155.76 5.0%
EPV 307.90 - 448.71 378.31 154.9%
DDM - Stable (151.08) - (440.32) (295.70) -299.3%
DDM - Multi (14.63) - (34.12) (20.55) -113.8%

CCR.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 567.87
Beta 1.47
Outstanding shares (mil) 3.83
Enterprise Value (mil) 708.26
Market risk premium 5.98%
Cost of Equity 11.74%
Cost of Debt 6.44%
WACC 9.63%