As of 2025-05-15, the Intrinsic Value of Character Group PLC (CCT.L) is 404.29 GBP. This CCT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 255.00 GBP, the upside of Character Group PLC is 58.50%.
The range of the Intrinsic Value is 333.36 - 531.21 GBP
Based on its market price of 255.00 GBP and our intrinsic valuation, Character Group PLC (CCT.L) is undervalued by 58.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 333.36 - 531.21 | 404.29 | 58.5% |
| DCF (Growth 10y) | 345.03 - 535.22 | 413.83 | 62.3% |
| DCF (EBITDA 5y) | 354.50 - 528.45 | 398.76 | 56.4% |
| DCF (EBITDA 10y) | 368.45 - 556.99 | 424.04 | 66.3% |
| Fair Value | 705.47 - 705.47 | 705.47 | 176.65% |
| P/E | 258.77 - 665.40 | 408.45 | 60.2% |
| EV/EBITDA | 343.96 - 605.38 | 418.88 | 64.3% |
| EPV | 320.31 - 456.07 | 388.19 | 52.2% |
| DDM - Stable | 169.65 - 392.32 | 280.98 | 10.2% |
| DDM - Multi | 214.29 - 374.13 | 271.44 | 6.4% |
| Market Cap (mil) | 44.75 |
| Beta | 0.03 |
| Outstanding shares (mil) | 0.18 |
| Enterprise Value (mil) | 32.46 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.56% |
| Cost of Debt | 5.00% |
| WACC | 9.29% |