As of 2025-07-08, the Intrinsic Value of Castings PLC (CGS.L) is 166.96 GBP. This CGS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 291.50 GBP, the upside of Castings PLC is -42.70%.
The range of the Intrinsic Value is 134.14 - 251.70 GBP
Based on its market price of 291.50 GBP and our intrinsic valuation, Castings PLC (CGS.L) is overvalued by 42.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 134.14 - 251.70 | 166.96 | -42.7% |
| DCF (Growth 10y) | 118.48 - 192.58 | 139.50 | -52.1% |
| DCF (EBITDA 5y) | 224.27 - 314.76 | 261.51 | -10.3% |
| DCF (EBITDA 10y) | 193.93 - 279.11 | 228.55 | -21.6% |
| Fair Value | 111.50 - 111.50 | 111.50 | -61.75% |
| P/E | 90.86 - 173.82 | 112.22 | -61.5% |
| EV/EBITDA | 262.11 - 2,439.83 | 1,170.02 | 301.4% |
| EPV | 321.36 - 410.94 | 366.15 | 25.6% |
| DDM - Stable | 98.63 - 326.24 | 212.43 | -27.1% |
| DDM - Multi | 184.70 - 365.47 | 235.88 | -19.1% |
| Market Cap (mil) | 124.24 |
| Beta | 0.38 |
| Outstanding shares (mil) | 0.43 |
| Enterprise Value (mil) | 110.81 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.33% |
| Cost of Debt | 4.58% |
| WACC | 8.24% |