As of 2024-12-15, the Intrinsic Value of Castelnau Group Ltd (CGL.L) is
144.34 GBP. This CGL.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 94.00 GBP, the upside of Castelnau Group Ltd is
53.55%.
144.34 GBP
Intrinsic Value
CGL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(178.44) - (57.77) |
(79.99) |
-185.1% |
| DCF (Growth 10y) |
(54.88) - (150.47) |
(72.61) |
-177.2% |
| DCF (EBITDA 5y) |
(33.65) - (40.87) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(37.57) - (44.17) |
(1,234.50) |
-123450.0% |
| Fair Value |
144.34 - 144.34 |
144.34 |
53.55% |
| P/E |
112.59 - 445.72 |
229.50 |
144.1% |
| EV/EBITDA |
119.40 - 312.66 |
185.51 |
97.4% |
| EPV |
(17.47) - (17.35) |
(17.41) |
-118.5% |
| DDM - Stable |
384.53 - 1,988.98 |
1,186.75 |
1162.5% |
| DDM - Multi |
(27.54) - (110.49) |
(44.06) |
-146.9% |
CGL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
303.84 |
| Beta |
3.55 |
| Outstanding shares (mil) |
3.23 |
| Enterprise Value (mil) |
361.77 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.28% |
| Cost of Debt |
4.58% |
| WACC |
6.91% |