CMPR
Cimpress PLC
Price:  
84.89 
USD
Volume:  
177,523.00
Ireland | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMPR Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Cimpress PLC (CMPR) is 48.24 USD. This CMPR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.89 USD, the upside of Cimpress PLC is %.

The range of the Intrinsic Value is 15.99 - 136.53 USD

84.89 USD
Stock Price
48.24 USD
Intrinsic Value
Intrinsic Value Details

CMPR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.99 - 136.53 48.24 -43.2%
DCF (Growth 10y) 43.32 - 203.16 86.43 1.8%
DCF (EBITDA 5y) 16.67 - 46.77 27.59 -67.5%
DCF (EBITDA 10y) 40.66 - 91.57 60.02 -29.3%
Fair Value 17.19 - 17.19 17.19 -79.75%
P/E 1.15 - 89.17 37.93 -55.3%
EV/EBITDA 17.48 - 53.49 30.07 -64.6%
EPV 7.60 - 48.92 28.26 -66.7%
DDM - Stable 19.81 - 65.06 42.43 -50.0%
DDM - Multi 19.79 - 53.55 29.26 -65.5%

CMPR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,160.45
Beta 1.79
Outstanding shares (mil) 25.45
Enterprise Value (mil) 3,645.26
Market risk premium 4.60%
Cost of Equity 10.45%
Cost of Debt 8.26%
WACC 8.50%