As of 2024-12-14, the Intrinsic Value of Calnex Solutions PLC (CLX.L) is
48.59 GBP. This CLX.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 65.00 GBP, the upside of Calnex Solutions PLC is
-25.30%.
The range of the Intrinsic Value is 35.84 - 65.08 GBP
48.59 GBP
Intrinsic Value
CLX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(147.57) - (19.62) |
(41.75) |
-164.2% |
| DCF (Growth 10y) |
(37.41) - (220.37) |
(69.21) |
-206.5% |
| DCF (EBITDA 5y) |
35.84 - 65.08 |
48.59 |
-25.3% |
| DCF (EBITDA 10y) |
34.64 - 79.60 |
53.48 |
-17.7% |
| Fair Value |
0.23 - 0.23 |
0.23 |
-99.65% |
| P/E |
0.79 - 1.60 |
1.15 |
-98.2% |
| EV/EBITDA |
62.15 - 122.65 |
78.86 |
21.3% |
| EPV |
82.97 - 106.07 |
94.52 |
45.4% |
| DDM - Stable |
0.63 - 3.86 |
2.25 |
-96.5% |
| DDM - Multi |
15.65 - 48.87 |
21.64 |
-66.7% |
CLX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
56.48 |
| Beta |
0.07 |
| Outstanding shares (mil) |
0.87 |
| Enterprise Value (mil) |
45.02 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.08% |
| Cost of Debt |
5.00% |
| WACC |
7.06% |