As of 2024-12-15, the Intrinsic Value of Costain Group PLC (COST.L) is
152.17 GBP. This COST.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 110.00 GBP, the upside of Costain Group PLC is
38.30%.
The range of the Intrinsic Value is 136.10 - 177.25 GBP
152.17 GBP
Intrinsic Value
COST.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
136.10 - 177.25 |
152.17 |
38.3% |
| DCF (Growth 10y) |
145.16 - 187.66 |
161.84 |
47.1% |
| DCF (EBITDA 5y) |
107.43 - 117.48 |
111.95 |
1.8% |
| DCF (EBITDA 10y) |
122.73 - 136.41 |
128.90 |
17.2% |
| Fair Value |
56.48 - 56.48 |
56.48 |
-48.65% |
| P/E |
82.57 - 177.81 |
118.84 |
8.0% |
| EV/EBITDA |
119.75 - 138.68 |
129.74 |
17.9% |
| EPV |
157.12 - 187.05 |
172.08 |
56.4% |
| DDM - Stable |
92.94 - 186.64 |
139.79 |
27.1% |
| DDM - Multi |
68.42 - 108.30 |
83.98 |
-23.7% |
COST.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
296.99 |
| Beta |
0.50 |
| Outstanding shares (mil) |
2.70 |
| Enterprise Value (mil) |
153.69 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.98% |
| Cost of Debt |
5.44% |
| WACC |
7.65% |