As of 2024-12-13, the Intrinsic Value of Catalyst Media Group PLC (CMX.L) is
365.76 GBP. This CMX.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 87.50 GBP, the upside of Catalyst Media Group PLC is
318.01%.
365.76 GBP
Intrinsic Value
CMX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(134.74) - (17.18) |
(31.20) |
-135.7% |
| DCF (Growth 10y) |
(17.24) - (121.78) |
(29.80) |
-134.1% |
| DCF (EBITDA 5y) |
(2.07) - (3.74) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(5.11) - (7.11) |
(1,234.50) |
-123450.0% |
| Fair Value |
365.76 - 365.76 |
365.76 |
318.01% |
| P/E |
135.77 - 207.17 |
175.59 |
100.7% |
| EV/EBITDA |
(3.77) - (0.89) |
(2.98) |
-103.4% |
| EPV |
(4.97) - (7.53) |
(6.25) |
-107.1% |
| DDM - Stable |
231.66 - 2,200.62 |
1,216.14 |
1289.9% |
| DDM - Multi |
274.67 - 1,647.41 |
438.98 |
401.7% |
CMX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18.40 |
| Beta |
-0.65 |
| Outstanding shares (mil) |
0.21 |
| Enterprise Value (mil) |
17.79 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.51% |
| Cost of Debt |
5.00% |
| WACC |
6.51% |