As of 2025-07-09, the Intrinsic Value of City of London Investment Group PLC (CLIG.L) is 512.16 GBP. This CLIG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 350.00 GBP, the upside of City of London Investment Group PLC is 46.30%.
The range of the Intrinsic Value is 441.63 - 617.99 GBP
Based on its market price of 350.00 GBP and our intrinsic valuation, City of London Investment Group PLC (CLIG.L) is undervalued by 46.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 441.63 - 617.99 | 512.16 | 46.3% |
| DCF (Growth 10y) | 474.47 - 649.80 | 545.00 | 55.7% |
| DCF (EBITDA 5y) | 442.97 - 664.18 | 546.16 | 56.0% |
| DCF (EBITDA 10y) | 475.75 - 686.76 | 570.87 | 63.1% |
| Fair Value | 942.14 - 942.14 | 942.14 | 169.18% |
| P/E | 359.52 - 1,013.58 | 656.79 | 87.7% |
| EV/EBITDA | 605.07 - 1,360.27 | 942.67 | 169.3% |
| EPV | 515.24 - 653.56 | 584.40 | 67.0% |
| DDM - Stable | 273.15 - 523.27 | 398.21 | 13.8% |
| DDM - Multi | 397.71 - 560.27 | 463.18 | 32.3% |
| Market Cap (mil) | 168.95 |
| Beta | 0.50 |
| Outstanding shares (mil) | 0.48 |
| Enterprise Value (mil) | 144.21 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.57% |
| Cost of Debt | 6.32% |
| WACC | 8.45% |