As of 2024-12-15, the Intrinsic Value of Caledonia Investments PLC (CLDN.L) is 4,864.13 GBP. This CLDN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,450.00 GBP, the upside of Caledonia Investments PLC is 41.00%.

The range of the Intrinsic Value is 4,303.73 - 5,646.89 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	4,303.73 - 5,646.89	4,864.13	41.0%
DCF (Growth 10y)	4,556.05 - 5,848.52	5,099.03	47.8%
DCF (EBITDA 5y)	3,799.06 - 4,678.07	4,377.68	26.9%
DCF (EBITDA 10y)	4,222.71 - 5,146.32	4,762.74	38.1%
Fair Value	9,530.37 - 9,530.37	9,530.37	176.24%
P/E	2,942.98 - 4,553.77	3,594.57	4.2%
EV/EBITDA	2,743.87 - 4,400.39	3,576.00	3.7%
EPV	5,615.81 - 6,779.67	6,197.74	79.6%
DDM - Stable	1,543.88 - 2,818.68	2,181.27	-36.8%
DDM - Multi	1,528.48 - 2,249.07	1,824.74	-47.1%