As of 2024-12-11, the Intrinsic Value of Clipper Logistics PLC (CLG.L) is
894.18 GBP. This CLG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 837.00 GBP, the upside of Clipper Logistics PLC is
6.80%.
The range of the Intrinsic Value is 606.57 - 1,541.52 GBP
894.18 GBP
Intrinsic Value
CLG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
606.57 - 1,541.52 |
894.18 |
6.8% |
| DCF (Growth 10y) |
975.63 - 2,247.01 |
1,369.18 |
63.6% |
| DCF (EBITDA 5y) |
346.20 - 481.94 |
397.36 |
-52.5% |
| DCF (EBITDA 10y) |
652.20 - 883.83 |
744.84 |
-11.0% |
| Fair Value |
209.14 - 209.14 |
209.14 |
-75.01% |
| P/E |
464.97 - 722.21 |
599.58 |
-28.4% |
| EV/EBITDA |
119.52 - 694.49 |
376.61 |
-55.0% |
| EPV |
113.42 - 200.40 |
156.91 |
-81.3% |
| DDM - Stable |
324.64 - 845.57 |
585.11 |
-30.1% |
| DDM - Multi |
578.96 - 1,131.71 |
762.03 |
-9.0% |
CLG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
897.28 |
| Beta |
2.02 |
| Outstanding shares (mil) |
1.07 |
| Enterprise Value (mil) |
1,116.87 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.39% |
| Cost of Debt |
4.37% |
| WACC |
8.13% |