As of 2024-12-14, the Intrinsic Value of Cordiant Digital Infrastructure Ltd (CORD.L) is
135.06 GBP. This CORD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 89.40 GBP, the upside of Cordiant Digital Infrastructure Ltd is
51.10%.
The range of the Intrinsic Value is 115.29 - 163.17 GBP
135.06 GBP
Intrinsic Value
CORD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
115.29 - 163.17 |
135.06 |
51.1% |
| DCF (Growth 10y) |
126.75 - 174.35 |
146.51 |
63.9% |
| DCF (EBITDA 5y) |
108.22 - 181.09 |
143.22 |
60.2% |
| DCF (EBITDA 10y) |
121.41 - 187.89 |
152.29 |
70.3% |
| Fair Value |
220.05 - 220.05 |
220.05 |
146.14% |
| P/E |
78.61 - 152.46 |
101.20 |
13.2% |
| EV/EBITDA |
89.10 - 172.59 |
114.86 |
28.5% |
| EPV |
61.95 - 79.04 |
70.50 |
-21.1% |
| DDM - Stable |
73.71 - 135.06 |
104.38 |
16.8% |
| DDM - Multi |
74.24 - 105.28 |
87.04 |
-2.6% |
CORD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
619.11 |
| Beta |
0.91 |
| Outstanding shares (mil) |
6.93 |
| Enterprise Value (mil) |
716.66 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.37% |
| Cost of Debt |
4.69% |
| WACC |
9.07% |