As of 2025-07-13, the Intrinsic Value of Cineworld Group PLC (CINE.L) is 386.49 GBP. This CINE.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.38 GBP, the upside of Cineworld Group PLC is 101,340.70%.
The range of the Intrinsic Value is 91.57 - 1,234.25 GBP
Based on its market price of 0.38 GBP and our intrinsic valuation, Cineworld Group PLC (CINE.L) is undervalued by 101,340.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (227.58) - 229.28 | (109.63) | -28875.6% |
| DCF (Growth 10y) | 91.57 - 1,234.25 | 386.49 | 101340.7% |
| DCF (EBITDA 5y) | (238.04) - (97.47) | (915.01) | -123450.0% |
| DCF (EBITDA 10y) | 13.39 - 375.72 | 171.60 | 44938.5% |
| Fair Value | -92.93 - -92.93 | -92.93 | -24,491.41% |
| P/E | (77.69) - (124.90) | (94.33) | -24857.3% |
| EV/EBITDA | (418.57) - (206.08) | (317.92) | -83544.0% |
| EPV | (244.35) - (116.37) | (180.36) | -47439.7% |
| DDM - Stable | (3.10) - (8.37) | (5.74) | -1606.3% |
| DDM - Multi | (3.39) - (8.70) | (4.94) | -1397.6% |
| Market Cap (mil) | 5.23 |
| Beta | 2.56 |
| Outstanding shares (mil) | 13.73 |
| Enterprise Value (mil) | 6,533.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 313.43% |
| Cost of Debt | 12.91% |
| WACC | 10.97% |