As of 2024-12-15, the Intrinsic Value of Castings PLC (CGS.L) is
576.24 GBP. This CGS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 258.00 GBP, the upside of Castings PLC is
123.30%.
The range of the Intrinsic Value is 474.96 - 751.05 GBP
576.24 GBP
Intrinsic Value
CGS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
474.96 - 751.05 |
576.24 |
123.3% |
| DCF (Growth 10y) |
548.55 - 862.57 |
664.25 |
157.5% |
| DCF (EBITDA 5y) |
480.83 - 802.79 |
628.82 |
143.7% |
| DCF (EBITDA 10y) |
552.04 - 908.37 |
709.20 |
174.9% |
| Fair Value |
953.12 - 953.12 |
953.12 |
269.43% |
| P/E |
291.02 - 413.47 |
337.33 |
30.7% |
| EV/EBITDA |
431.56 - 776.50 |
606.79 |
135.2% |
| EPV |
494.98 - 674.39 |
584.68 |
126.6% |
| DDM - Stable |
216.93 - 538.06 |
377.49 |
46.3% |
| DDM - Multi |
336.30 - 623.19 |
434.37 |
68.4% |
CGS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
112.12 |
| Beta |
0.96 |
| Outstanding shares (mil) |
0.43 |
| Enterprise Value (mil) |
79.59 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.93% |
| Cost of Debt |
5.00% |
| WACC |
6.96% |