As of 2024-12-12, the Intrinsic Value of Coats Group PLC (COA.L) is
114.67 GBP. This COA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 94.90 GBP, the upside of Coats Group PLC is
20.80%.
The range of the Intrinsic Value is 76.92 - 208.18 GBP
114.67 GBP
Intrinsic Value
COA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
76.92 - 208.18 |
114.67 |
20.8% |
| DCF (Growth 10y) |
85.87 - 211.70 |
122.36 |
28.9% |
| DCF (EBITDA 5y) |
45.96 - 79.09 |
58.52 |
-38.3% |
| DCF (EBITDA 10y) |
60.87 - 97.13 |
74.84 |
-21.1% |
| Fair Value |
114.36 - 114.36 |
114.36 |
20.50% |
| P/E |
56.63 - 85.58 |
69.15 |
-27.1% |
| EV/EBITDA |
63.28 - 115.08 |
84.73 |
-10.7% |
| EPV |
88.27 - 128.40 |
108.33 |
14.2% |
| DDM - Stable |
38.85 - 116.45 |
77.65 |
-18.2% |
| DDM - Multi |
53.80 - 119.96 |
73.69 |
-22.3% |
COA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,502.84 |
| Beta |
0.78 |
| Outstanding shares (mil) |
15.84 |
| Enterprise Value (mil) |
1,868.00 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.89% |
| Cost of Debt |
4.99% |
| WACC |
6.78% |