As of 2025-07-06, the Intrinsic Value of CentralNic Group Plc (CNIC.L) is 115.91 GBP. This CNIC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.80 GBP, the upside of CentralNic Group Plc is -3.20%.
The range of the Intrinsic Value is 78.72 - 200.22 GBP
Based on its market price of 119.80 GBP and our intrinsic valuation, CentralNic Group Plc (CNIC.L) is overvalued by 3.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 78.72 - 200.22 | 115.91 | -3.2% |
| DCF (Growth 10y) | 105.52 - 246.92 | 149.18 | 24.5% |
| DCF (EBITDA 5y) | 67.45 - 111.46 | 81.02 | -32.4% |
| DCF (EBITDA 10y) | 85.89 - 139.84 | 103.99 | -13.2% |
| Fair Value | -14.77 - -14.77 | -14.77 | -112.33% |
| P/E | (9.44) - 110.88 | 43.29 | -63.9% |
| EV/EBITDA | 102.55 - 292.54 | 165.65 | 38.3% |
| EPV | 200.59 - 289.88 | 245.24 | 104.7% |
| DDM - Stable | (4.63) - (13.53) | (9.08) | -107.6% |
| DDM - Multi | 34.19 - 81.48 | 48.61 | -59.4% |
| Market Cap (mil) | 307.13 |
| Beta | 0.66 |
| Outstanding shares (mil) | 2.56 |
| Enterprise Value (mil) | 360.91 |
| Market risk premium | 6.41% |
| Cost of Equity | 9.20% |
| Cost of Debt | 6.20% |
| WACC | 7.97% |