As of 2025-05-03, the Intrinsic Value of Caledonia Mining Corporation PLC (CMCL) is 20.16 USD. This CMCL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.47 USD, the upside of Caledonia Mining Corporation PLC is 61.70%.
The range of the Intrinsic Value is 17.02 - 24.77 USD
Based on its market price of 12.47 USD and our intrinsic valuation, Caledonia Mining Corporation PLC (CMCL) is undervalued by 61.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.02 - 24.77 | 20.16 | 61.7% |
| DCF (Growth 10y) | 21.80 - 31.47 | 25.73 | 106.3% |
| DCF (EBITDA 5y) | 15.98 - 22.29 | 18.83 | 51.0% |
| DCF (EBITDA 10y) | 20.57 - 28.51 | 24.08 | 93.1% |
| Fair Value | 22.18 - 22.18 | 22.18 | 77.85% |
| P/E | 5.03 - 7.99 | 6.38 | -48.8% |
| EV/EBITDA | 9.06 - 15.21 | 12.76 | 2.3% |
| EPV | (0.27) - (0.03) | (0.15) | -101.2% |
| DDM - Stable | 5.91 - 11.17 | 8.54 | -31.5% |
| DDM - Multi | 11.99 - 17.18 | 14.09 | 13.0% |
| Market Cap (mil) | 239.55 |
| Beta | 1.01 |
| Outstanding shares (mil) | 19.21 |
| Enterprise Value (mil) | 260.35 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.77% |
| Cost of Debt | 5.00% |
| WACC | 9.15% |