As of 2024-12-15, the Intrinsic Value of Character Group PLC (CCT.L) is
364.01 GBP. This CCT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 268.00 GBP, the upside of Character Group PLC is
35.80%.
The range of the Intrinsic Value is 290.79 - 535.90 GBP
364.01 GBP
Intrinsic Value
CCT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
290.79 - 535.90 |
364.01 |
35.8% |
| DCF (Growth 10y) |
375.83 - 708.82 |
476.00 |
77.6% |
| DCF (EBITDA 5y) |
376.28 - 438.83 |
403.47 |
50.5% |
| DCF (EBITDA 10y) |
433.54 - 538.46 |
479.41 |
78.9% |
| Fair Value |
701.09 - 701.09 |
701.09 |
161.60% |
| P/E |
212.13 - 388.67 |
259.43 |
-3.2% |
| EV/EBITDA |
336.67 - 541.03 |
431.13 |
60.9% |
| EPV |
434.82 - 579.09 |
506.95 |
89.2% |
| DDM - Stable |
259.07 - 779.63 |
519.35 |
93.8% |
| DDM - Multi |
291.04 - 642.00 |
396.36 |
47.9% |
CCT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
49.41 |
| Beta |
-0.15 |
| Outstanding shares (mil) |
0.18 |
| Enterprise Value (mil) |
36.90 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.71% |
| Cost of Debt |
4.58% |
| WACC |
7.55% |