As of 2024-12-14, the Intrinsic Value of Caffyns PLC (CFYN.L) is
9,382.32 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
1,985.00%.
The range of the Intrinsic Value is 4,476.38 - 127,493.26 GBP
9,382.32 GBP
Intrinsic Value
CFYN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4,476.38 - 127,493.26 |
9,382.32 |
1985.0% |
| DCF (Growth 10y) |
5,991.65 - 162,533.27 |
12,293.79 |
2632.0% |
| DCF (EBITDA 5y) |
3,836.43 - 7,061.77 |
5,391.70 |
1098.2% |
| DCF (EBITDA 10y) |
5,517.85 - 12,162.01 |
8,294.32 |
1743.2% |
| Fair Value |
-1,131.36 - -1,131.36 |
-1,131.36 |
-351.41% |
| P/E |
(457.98) - 1,166.02 |
276.34 |
-38.6% |
| EV/EBITDA |
21.69 - 1,235.95 |
499.07 |
10.9% |
| EPV |
602.40 - 2,926.49 |
1,764.44 |
292.1% |
| DDM - Stable |
(585.70) - (3,794.76) |
(2,190.23) |
-586.7% |
| DDM - Multi |
7,335.94 - 37,700.12 |
12,364.46 |
2647.7% |
CFYN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12.27 |
| Beta |
-0.15 |
| Outstanding shares (mil) |
0.03 |
| Enterprise Value (mil) |
35.06 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.74% |
| Cost of Debt |
13.39% |
| WACC |
8.92% |