As of 2024-12-11, the Intrinsic Value of Churchill China PLC (CHH.L) is 1,146.32 GBP. This CHH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 800.00 GBP, the upside of Churchill China PLC is 43.30%.

The range of the Intrinsic Value is 857.89 - 1,845.82 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	857.89 - 1,845.82	1,146.32	43.3%
DCF (Growth 10y)	1,097.30 - 2,312.01	1,454.59	81.8%
DCF (EBITDA 5y)	957.75 - 1,171.71	1,096.63	37.1%
DCF (EBITDA 10y)	1,165.26 - 1,512.36	1,362.27	70.3%
Fair Value	1,778.54 - 1,778.54	1,778.54	122.32%
P/E	797.24 - 1,338.88	1,066.25	33.3%
EV/EBITDA	725.28 - 1,363.79	926.80	15.8%
EPV	3,012.77 - 4,217.00	3,614.89	351.9%
DDM - Stable	646.41 - 2,008.72	1,327.57	65.9%
DDM - Multi	999.45 - 2,310.41	1,383.83	73.0%