As of 2024-12-15, the Intrinsic Value of Cohort PLC (CHRT.L) is 579.54 GBP. This CHRT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,075.00 GBP, the upside of Cohort PLC is -46.10%.

The range of the Intrinsic Value is 425.49 - 1,000.37 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	425.49 - 1,000.37	579.54	-46.1%
DCF (Growth 10y)	574.26 - 1,351.41	784.08	-27.1%
DCF (EBITDA 5y)	522.54 - 696.25	611.21	-43.1%
DCF (EBITDA 10y)	606.84 - 849.98	723.57	-32.7%
Fair Value	860.02 - 860.02	860.02	-20.00%
P/E	883.14 - 1,421.44	1,099.40	2.3%
EV/EBITDA	505.77 - 700.50	613.39	-42.9%
EPV	595.90 - 821.38	708.64	-34.1%
DDM - Stable	306.30 - 1,036.92	671.61	-37.5%
DDM - Multi	464.64 - 1,194.71	665.88	-38.1%