As of 2024-09-14, the Intrinsic Value of Cimpress PLC (CMPR) is
119.13 USD. This CMPR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 82.60 USD, the upside of Cimpress PLC is
%.
The range of the Intrinsic Value is 69.66 - 246.06 USD
119.13 USD
Intrinsic Value
CMPR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
69.66 - 246.06 |
119.13 |
44.2% |
| DCF (Growth 10y) |
97.30 - 297.72 |
153.98 |
86.4% |
| DCF (EBITDA 5y) |
44.15 - 80.36 |
59.61 |
-27.8% |
| DCF (EBITDA 10y) |
73.49 - 125.17 |
95.40 |
15.5% |
| Fair Value |
34.12 - 34.12 |
34.12 |
-58.69% |
| P/E |
65.77 - 134.17 |
97.40 |
17.9% |
| EV/EBITDA |
29.99 - 80.53 |
60.24 |
-27.1% |
| EPV |
31.42 - 70.17 |
50.79 |
-38.5% |
| DDM - Stable |
53.65 - 176.75 |
115.20 |
39.5% |
| DDM - Multi |
34.35 - 92.13 |
50.54 |
-38.8% |
CMPR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,102.17 |
| Beta |
1.58 |
| Outstanding shares (mil) |
25.45 |
| Enterprise Value (mil) |
3,539.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.19% |
| Cost of Debt |
8.06% |
| WACC |
7.24% |