As of 2024-12-12, the Intrinsic Value of City of London Investment Group PLC (CLIG.L) is 530.78 GBP. This CLIG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 377.00 GBP, the upside of City of London Investment Group PLC is 40.80%.

The range of the Intrinsic Value is 460.44 - 634.61 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	460.44 - 634.61	530.78	40.8%
DCF (Growth 10y)	519.13 - 707.40	595.57	58.0%
DCF (EBITDA 5y)	372.63 - 478.22	391.35	3.8%
DCF (EBITDA 10y)	451.12 - 573.89	482.25	27.9%
Fair Value	856.52 - 856.52	856.52	127.19%
P/E	325.48 - 415.08	358.25	-5.0%
EV/EBITDA	386.78 - 789.36	524.21	39.0%
EPV	465.71 - 574.22	519.97	37.9%
DDM - Stable	245.46 - 462.91	354.19	-6.1%
DDM - Multi	422.32 - 584.91	488.47	29.6%