Is COST.L undervalued or overvalued?

As of 2025-03-26, the Intrinsic Value of Costain Group PLC (COST.L) is 148.05 GBP. This COST.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.00 GBP, the upside of Costain Group PLC is 38.40%. This means that COST.L is undervalued by 38.40%.

The range of the Intrinsic Value is 131.52 - 174.78 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	131.52 - 174.78	148.05	38.4%
DCF (Growth 10y)	140.03 - 185.03	157.30	47.0%
DCF (EBITDA 5y)	53.10 - 64.23	59.58	-44.3%
DCF (EBITDA 10y)	67.57 - 82.81	75.62	-29.3%
Fair Value	0.39 - 0.39	0.39	-99.63%
P/E	94.22 - 98.36	96.29	-10.0%
EV/EBITDA	42.25 - 85.98	61.52	-42.5%
EPV	151.57 - 184.60	168.09	57.1%
DDM - Stable	87.84 - 183.08	135.46	26.6%
DDM - Multi	64.24 - 106.14	80.20	-25.0%