As of 2024-12-12, the Intrinsic Value of Chemring Group PLC (CHG.L) is
364.84 GBP. This CHG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 360.00 GBP, the upside of Chemring Group PLC is
1.30%.
The range of the Intrinsic Value is 263.25 - 590.36 GBP
364.84 GBP
Intrinsic Value
CHG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
263.25 - 590.36 |
364.84 |
1.3% |
| DCF (Growth 10y) |
344.88 - 726.34 |
464.26 |
29.0% |
| DCF (EBITDA 5y) |
367.71 - 451.96 |
419.59 |
16.6% |
| DCF (EBITDA 10y) |
435.54 - 566.52 |
507.82 |
41.1% |
| Fair Value |
199.12 - 199.12 |
199.12 |
-44.69% |
| P/E |
209.93 - 466.02 |
325.47 |
-9.6% |
| EV/EBITDA |
276.00 - 386.03 |
342.50 |
-4.9% |
| EPV |
372.22 - 488.34 |
430.28 |
19.5% |
| DDM - Stable |
73.29 - 207.80 |
140.55 |
-61.0% |
| DDM - Multi |
315.43 - 646.03 |
418.89 |
16.4% |
CHG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
980.23 |
| Beta |
1.29 |
| Outstanding shares (mil) |
2.72 |
| Enterprise Value (mil) |
1,055.53 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.56% |
| Cost of Debt |
4.29% |
| WACC |
8.46% |