As of 2024-12-14, the Intrinsic Value of CMO Group PLC (CMO.L) is
38.83 GBP. This CMO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.25 GBP, the upside of CMO Group PLC is
172.50%.
The range of the Intrinsic Value is 26.09 - 69.10 GBP
38.83 GBP
Intrinsic Value
CMO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.09 - 69.10 |
38.83 |
172.5% |
| DCF (Growth 10y) |
43.01 - 107.34 |
62.21 |
336.5% |
| DCF (EBITDA 5y) |
35.63 - 47.70 |
39.93 |
180.2% |
| DCF (EBITDA 10y) |
50.52 - 74.87 |
59.95 |
320.7% |
| Fair Value |
-17.08 - -17.08 |
-17.08 |
-219.87% |
| P/E |
(75.16) - (70.72) |
(74.91) |
-625.7% |
| EV/EBITDA |
3.50 - 8.86 |
5.03 |
-64.7% |
| EPV |
2.68 - 6.55 |
4.61 |
-67.6% |
| DDM - Stable |
(18.13) - (58.57) |
(38.35) |
-369.1% |
| DDM - Multi |
11.97 - 32.71 |
17.85 |
25.2% |
CMO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10.26 |
| Beta |
0.21 |
| Outstanding shares (mil) |
0.72 |
| Enterprise Value (mil) |
13.66 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.22% |
| Cost of Debt |
6.86% |
| WACC |
9.05% |