As of 2025-11-19, the Intrinsic Value of Calnex Solutions PLC (CLX.L) is 64.20 GBP. This CLX.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 53.50 GBP, the upside of Calnex Solutions PLC is 20.00%.
The range of the Intrinsic Value is 43.94 - 84.05 GBP
Based on its market price of 53.50 GBP and our intrinsic valuation, Calnex Solutions PLC (CLX.L) is undervalued by 20.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (46.50) - (2.23) | (10.81) | -120.2% |
| DCF (Growth 10y) | (6.30) - (57.30) | (16.32) | -130.5% |
| DCF (EBITDA 5y) | 43.94 - 84.05 | 64.20 | 20.0% |
| DCF (EBITDA 10y) | 48.18 - 114.53 | 79.09 | 47.8% |
| Fair Value | 9.37 - 9.37 | 9.37 | -82.48% |
| P/E | 8.08 - 34.29 | 21.12 | -60.5% |
| EV/EBITDA | 65.19 - 110.06 | 88.44 | 65.3% |
| EPV | 39.41 - 54.49 | 46.95 | -12.2% |
| DDM - Stable | 3.51 - 18.59 | 11.05 | -79.3% |
| DDM - Multi | 28.71 - 95.68 | 41.98 | -21.5% |
| Market Cap (mil) | 48.09 |
| Beta | 1.04 |
| Outstanding shares (mil) | 0.90 |
| Enterprise Value (mil) | 38.40 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.64% |
| Cost of Debt | 5.00% |
| WACC | 8.53% |