As of 2025-11-17, the Intrinsic Value of Chemring Group PLC (CHG.L) is 378.05 GBP. This CHG.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 Chemring Group PLC is -26.60%.
The range of the Intrinsic Value is 280.16 - 580.10 GBP
Based on its market price of 515.00 GBP and our intrinsic valuation, Chemring Group PLC (CHG.L) is overvalued by 26.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 280.16 - 580.10 | 378.05 | -26.6% |
| DCF (Growth 10y) | 330.72 - 640.10 | 432.70 | -16.0% |
| DCF (EBITDA 5y) | 389.70 - 612.64 | 476.48 | -7.5% |
| DCF (EBITDA 10y) | 430.11 - 689.15 | 531.09 | 3.1% |
| Fair Value | 380.70 - 380.70 | 380.70 | -26.08% |
| P/E | 428.24 - 736.43 | 514.27 | -0.1% |
| EV/EBITDA | 269.50 - 786.40 | 467.56 | -9.2% |
| EPV | 289.36 - 380.69 | 335.03 | -34.9% |
| DDM - Stable | 119.05 - 305.52 | 212.28 | -58.8% |
| DDM - Multi | 260.02 - 497.58 | 339.50 | -34.1% |
| Market Cap (mil) | 1,471.14 |
| Beta | 0.78 |
| Outstanding shares (mil) | 2.86 |
| Enterprise Value (mil) | 1,564.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.22% |
| Cost of Debt | 6.04% |
| WACC | 9.90% |