As of 2025-07-20, the Intrinsic Value of Churchill China PLC (CHH.L) is 619.34 GBP. This CHH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 465.00 GBP, the upside of Churchill China PLC is 33.20%.
The range of the Intrinsic Value is 451.25 - 1,090.49 GBP
Based on its market price of 465.00 GBP and our intrinsic valuation, Churchill China PLC (CHH.L) is undervalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 451.25 - 1,090.49 | 619.34 | 33.2% |
| DCF (Growth 10y) | 475.47 - 1,078.01 | 636.09 | 36.8% |
| DCF (EBITDA 5y) | 465.81 - 538.29 | 498.83 | 7.3% |
| DCF (EBITDA 10y) | 489.95 - 620.05 | 548.21 | 17.9% |
| Fair Value | 1,085.16 - 1,085.16 | 1,085.16 | 133.37% |
| P/E | 513.85 - 871.60 | 738.64 | 58.8% |
| EV/EBITDA | 451.32 - 592.70 | 490.77 | 5.5% |
| EPV | 2,183.49 - 3,457.60 | 2,820.55 | 506.6% |
| DDM - Stable | 341.10 - 1,223.46 | 782.28 | 68.2% |
| DDM - Multi | 450.95 - 1,185.02 | 645.21 | 38.8% |
| Market Cap (mil) | 68.19 |
| Beta | 0.64 |
| Outstanding shares (mil) | 0.15 |
| Enterprise Value (mil) | 58.64 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.05% |
| Cost of Debt | 6.56% |
| WACC | 8.01% |