As of 2024-12-13, the Intrinsic Value of Circassia Group PLC (CIR.L) is 46.16 GBP. This CIR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.45 GBP, the upside of Circassia Group PLC is 34.00%.

The range of the Intrinsic Value is 35.84 - 68.64 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	35.84 - 68.64	46.16	34.0%
DCF (Growth 10y)	43.49 - 80.98	55.39	60.8%
DCF (EBITDA 5y)	34.52 - 40.35	37.11	7.7%
DCF (EBITDA 10y)	41.21 - 50.40	45.31	31.5%
Fair Value	84.51 - 84.51	84.51	145.31%
P/E	27.15 - 105.53	36.48	5.9%
EV/EBITDA	35.02 - 47.18	40.87	18.6%
EPV	6.26 - 6.77	6.52	-81.1%
DDM - Stable	34.34 - 95.93	65.14	89.1%
DDM - Multi	26.92 - 59.29	37.12	7.8%