As of 2025-08-02, the Intrinsic Value of Cerillion PLC (CER.L) is 920.23 GBP. This CER.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,525.00 GBP, the upside of Cerillion PLC is -39.70%.
The range of the Intrinsic Value is 694.67 - 1,396.29 GBP
Based on its market price of 1,525.00 GBP and our intrinsic valuation, Cerillion PLC (CER.L) is overvalued by 39.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 694.67 - 1,396.29 | 920.23 | -39.7% |
| DCF (Growth 10y) | 857.60 - 1,649.73 | 1,114.93 | -26.9% |
| DCF (EBITDA 5y) | 985.93 - 1,448.42 | 1,146.38 | -24.8% |
| DCF (EBITDA 10y) | 1,067.57 - 1,633.92 | 1,273.01 | -16.5% |
| Fair Value | 1,235.56 - 1,235.56 | 1,235.56 | -18.98% |
| P/E | 1,420.38 - 1,753.50 | 1,528.17 | 0.2% |
| EV/EBITDA | 642.63 - 1,209.14 | 904.35 | -40.7% |
| EPV | 789.20 - 1,076.28 | 932.74 | -38.8% |
| DDM - Stable | 359.61 - 976.77 | 668.19 | -56.2% |
| DDM - Multi | 616.54 - 1,284.78 | 831.43 | -45.5% |
| Market Cap (mil) | 439.49 |
| Beta | 1.15 |
| Outstanding shares (mil) | 0.29 |
| Enterprise Value (mil) | 443.23 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.09% |
| Cost of Debt | 4.29% |
| WACC | 10.05% |