As of 2026-04-03, the Intrinsic Value of CLS Holdings PLC (CLI.L) is 55.16 GBP. This CLI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.20 GBP, the upside of CLS Holdings PLC is 14.40%.
The range of the Intrinsic Value is (18.02) - 219.83 GBP
Based on its market price of 48.20 GBP and our intrinsic valuation, CLS Holdings PLC (CLI.L) is undervalued by 14.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (18.02) - 219.83 | 55.16 | 14.4% |
| DCF (Growth 10y) | 4.16 - 259.83 | 83.24 | 72.7% |
| DCF (EBITDA 5y) | 42.56 - 122.69 | 80.56 | 67.1% |
| DCF (EBITDA 10y) | 48.72 - 171.17 | 103.44 | 114.6% |
| Fair Value | -61.54 - -61.54 | -61.54 | -227.68% |
| P/E | (136.13) - (143.27) | (138.16) | -386.6% |
| EV/EBITDA | 39.35 - 80.98 | 62.38 | 29.4% |
| EPV | (38.61) - 112.55 | 36.97 | -23.3% |
| DDM - Stable | (59.14) - (106.20) | (82.67) | -271.5% |
| DDM - Multi | (69.77) - (102.64) | (83.42) | -273.1% |
| Market Cap (mil) | 196.97 |
| Beta | 1.23 |
| Outstanding shares (mil) | 4.09 |
| Enterprise Value (mil) | 1,112.27 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.00% |
| Cost of Debt | 6.62% |
| WACC | 7.27% |