As of 2025-05-15, the Intrinsic Value of Concurrent Technologies PLC (CNC.L) is 92.50 GBP. This CNC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 186.00 GBP, the upside of Concurrent Technologies PLC is -50.30%.
The range of the Intrinsic Value is 70.35 - 147.01 GBP
Based on its market price of 186.00 GBP and our intrinsic valuation, Concurrent Technologies PLC (CNC.L) is overvalued by 50.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.35 - 147.01 | 92.50 | -50.3% |
| DCF (Growth 10y) | 115.60 - 256.42 | 156.48 | -15.9% |
| DCF (EBITDA 5y) | 150.87 - 226.02 | 185.71 | -0.2% |
| DCF (EBITDA 10y) | 168.43 - 269.15 | 213.11 | 14.6% |
| Fair Value | 133.98 - 133.98 | 133.98 | -27.97% |
| P/E | 61.53 - 132.21 | 87.53 | -52.9% |
| EV/EBITDA | 87.47 - 161.19 | 119.54 | -35.7% |
| EPV | 40.56 - 49.94 | 45.25 | -75.7% |
| DDM - Stable | 45.66 - 144.65 | 95.15 | -48.8% |
| DDM - Multi | 93.81 - 232.49 | 133.87 | -28.0% |
| Market Cap (mil) | 163.20 |
| Beta | 1.47 |
| Outstanding shares (mil) | 0.88 |
| Enterprise Value (mil) | 149.94 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.28% |
| Cost of Debt | 7.31% |
| WACC | 9.27% |