As of 2024-12-12, the Intrinsic Value of Concurrent Technologies PLC (CNC.L) is
73.32 GBP. This CNC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 141.00 GBP, the upside of Concurrent Technologies PLC is
-48.00%.
The range of the Intrinsic Value is 53.63 - 125.16 GBP
73.32 GBP
Intrinsic Value
CNC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
53.63 - 125.16 |
73.32 |
-48.0% |
| DCF (Growth 10y) |
89.70 - 211.93 |
123.52 |
-12.4% |
| DCF (EBITDA 5y) |
94.74 - 157.04 |
120.06 |
-14.9% |
| DCF (EBITDA 10y) |
113.92 - 192.57 |
145.43 |
3.1% |
| Fair Value |
144.44 - 144.44 |
144.44 |
2.44% |
| P/E |
80.52 - 111.86 |
93.09 |
-34.0% |
| EV/EBITDA |
79.83 - 126.78 |
106.91 |
-24.2% |
| EPV |
35.07 - 41.92 |
38.49 |
-72.7% |
| DDM - Stable |
62.27 - 210.33 |
136.30 |
-3.3% |
| DDM - Multi |
83.85 - 220.33 |
121.50 |
-13.8% |
CNC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
123.10 |
| Beta |
0.26 |
| Outstanding shares (mil) |
0.87 |
| Enterprise Value (mil) |
114.73 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.48% |
| Cost of Debt |
4.58% |
| WACC |
8.45% |