As of 2026-09-18, the Intrinsic Value of Capital Gearing Trust PLC (CGT.L) is 499.62 GBP. This CGT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 515.00 GBP, the upside of Capital Gearing Trust PLC is -3.00%.
The range of the Intrinsic Value is 416.03 - 636.65 GBP
Based on its market price of 515.00 GBP and our intrinsic valuation, Capital Gearing Trust PLC (CGT.L) is overvalued by 3.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 416.03 - 636.65 | 499.62 | -3.0% |
| DCF (Growth 10y) | 489.13 - 714.58 | 575.29 | 11.7% |
| DCF (EBITDA 5y) | 217.90 - 374.11 | 288.47 | -44.0% |
| DCF (EBITDA 10y) | 324.35 - 480.75 | 393.57 | -23.6% |
| Fair Value | 738.89 - 738.89 | 738.89 | 43.47% |
| P/E | 133.59 - 435.58 | 270.83 | -47.4% |
| EV/EBITDA | 94.06 - 383.96 | 188.53 | -63.4% |
| EPV | 216.71 - 254.22 | 235.46 | -54.3% |
| DDM - Stable | 149.12 - 301.19 | 225.16 | -56.3% |
| DDM - Multi | 198.42 - 303.24 | 239.30 | -53.5% |
| Market Cap (mil) | 790.87 |
| Beta | 0.32 |
| Outstanding shares (mil) | 1.54 |
| Enterprise Value (mil) | 783.49 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.35% |
| Cost of Debt | 5.00% |
| WACC | 9.15% |