As of 2024-12-13, the Intrinsic Value of CLS Holdings PLC (CLI.L) is
240.22 GBP. This CLI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 81.00 GBP, the upside of CLS Holdings PLC is
196.60%.
The range of the Intrinsic Value is 118.10 - 502.32 GBP
240.22 GBP
Intrinsic Value
CLI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
118.10 - 502.32 |
240.22 |
196.6% |
| DCF (Growth 10y) |
162.44 - 581.36 |
296.24 |
265.7% |
| DCF (EBITDA 5y) |
136.48 - 251.86 |
189.95 |
134.5% |
| DCF (EBITDA 10y) |
176.02 - 354.68 |
254.93 |
214.7% |
| Fair Value |
-260.18 - -260.18 |
-260.18 |
-421.22% |
| P/E |
(539.10) - (747.25) |
(810.48) |
-1100.6% |
| EV/EBITDA |
88.99 - 193.22 |
141.72 |
75.0% |
| EPV |
(38.38) - 116.51 |
39.06 |
-51.8% |
| DDM - Stable |
(219.20) - (422.24) |
(320.72) |
-495.9% |
| DDM - Multi |
(254.98) - (405.90) |
(314.97) |
-488.9% |
CLI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
321.90 |
| Beta |
0.90 |
| Outstanding shares (mil) |
3.97 |
| Enterprise Value (mil) |
1,285.30 |
| Market risk premium |
5.98% |
| Cost of Equity |
14.35% |
| Cost of Debt |
6.62% |
| WACC |
7.65% |