As of 2025-07-03, the Intrinsic Value of Ceps PLC (CEPS.L) is 72.53 GBP. This CEPS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.50 GBP, the upside of Ceps PLC is 237.30%.
The range of the Intrinsic Value is 53.34 - 101.91 GBP
Based on its market price of 21.50 GBP and our intrinsic valuation, Ceps PLC (CEPS.L) is undervalued by 237.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.34 - 101.91 | 72.53 | 237.3% |
| DCF (Growth 10y) | 73.46 - 130.55 | 96.11 | 347.0% |
| DCF (EBITDA 5y) | 46.22 - 103.11 | 76.34 | 255.1% |
| DCF (EBITDA 10y) | 66.23 - 128.69 | 97.29 | 352.5% |
| Fair Value | 69.05 - 69.05 | 69.05 | 221.15% |
| P/E | 27.29 - 53.69 | 37.82 | 75.9% |
| EV/EBITDA | 28.74 - 112.59 | 60.30 | 180.5% |
| EPV | 60.17 - 95.51 | 77.84 | 262.1% |
| DDM - Stable | 9.19 - 18.15 | 13.67 | -36.4% |
| DDM - Multi | 20.51 - 35.24 | 26.23 | 22.0% |
| Market Cap (mil) | 4.51 |
| Beta | -0.29 |
| Outstanding shares (mil) | 0.21 |
| Enterprise Value (mil) | 14.49 |
| Market risk premium | 5.98% |
| Cost of Equity | 17.87% |
| Cost of Debt | 6.38% |
| WACC | 8.70% |