As of 2025-07-03, the Intrinsic Value of CML Microsystems Plc (CML.L) is 131.52 GBP. This CML.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 250.00 GBP, the upside of CML Microsystems Plc is -47.40%.
The range of the Intrinsic Value is 99.58 - 227.85 GBP
Based on its market price of 250.00 GBP and our intrinsic valuation, CML Microsystems Plc (CML.L) is overvalued by 47.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 99.58 - 227.85 | 131.52 | -47.4% |
| DCF (Growth 10y) | 198.80 - 535.84 | 283.01 | 13.2% |
| DCF (EBITDA 5y) | 412.41 - 900.80 | 565.54 | 126.2% |
| DCF (EBITDA 10y) | 466.29 - 1,123.73 | 670.55 | 168.2% |
| Fair Value | 213.76 - 213.76 | 213.76 | -14.50% |
| P/E | 168.44 - 315.28 | 237.05 | -5.2% |
| EV/EBITDA | 341.40 - 724.36 | 530.47 | 112.2% |
| EPV | 173.39 - 238.70 | 206.05 | -17.6% |
| DDM - Stable | 72.99 - 282.01 | 177.50 | -29.0% |
| DDM - Multi | 310.43 - 824.72 | 439.65 | 75.9% |
| Market Cap (mil) | 37.72 |
| Beta | -0.00 |
| Outstanding shares (mil) | 0.15 |
| Enterprise Value (mil) | 30.96 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.46% |
| Cost of Debt | 5.00% |
| WACC | 8.36% |