The Discounted Cash Flow (DCF) valuation of Catalyst Media Group PLC (CMX.L) is (21.28) GBP. With the latest stock price at 55.00 GBP, the upside of Catalyst Media Group PLC based on DCF is -138.7%.
Based on the latest price of 55.00 GBP and our DCF valuation, Catalyst Media Group PLC (CMX.L) is a sell. selling CMX.L stocks now will result in a potential gain of 138.7%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.1% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (56.38) - (13.22) | (21.28) |
| Upside | -202.5% - -124.0% | -138.7% |