Is CFYN.L undervalued or overvalued?

As of 2025-03-25, the Intrinsic Value of Caffyns PLC (CFYN.L) is 12,492.81 GBP. This CFYN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 450.00 GBP, the upside of Caffyns PLC is 2,676.20%. This means that CFYN.L is undervalued by 2,676.20%.

The range of the Intrinsic Value is 6,365.75 - 139,415.57 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	6,365.75 - 139,415.57	12,492.81	2676.2%
DCF (Growth 10y)	8,254.30 - 169,912.52	15,779.71	3406.6%
DCF (EBITDA 5y)	3,468.90 - 5,225.66	4,028.14	795.1%
DCF (EBITDA 10y)	5,567.91 - 9,257.85	6,892.08	1431.6%
Fair Value	-11.08 - -11.08	-11.08	-102.46%
P/E	(311.31) - 1,332.47	392.40	-12.8%
EV/EBITDA	68.06 - 831.37	405.13	-10.0%
EPV	1,193.04 - 3,253.20	2,223.12	394.0%
DDM - Stable	(430.51) - (3,671.57)	(2,051.04)	-555.8%
DDM - Multi	6,198.18 - 42,451.69	10,945.06	2332.2%