As of 2026-09-14, the Intrinsic Value of City Pub Group PLC (CPC.L) is 7.04 GBP. This CPC.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 139.00 GBP, the upside of City Pub Group PLC is -94.90%.
The range of the Intrinsic Value is (10.60) - 134.60 GBP
Based on its market price of 139.00 GBP and our intrinsic valuation, City Pub Group PLC (CPC.L) is overvalued by 94.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (175.35) - (49.81) | (65.20) | -146.9% |
| DCF (Growth 10y) | (10.60) - 134.60 | 7.04 | -94.9% |
| DCF (EBITDA 5y) | 124.95 - 169.71 | 153.47 | 10.4% |
| DCF (EBITDA 10y) | 219.09 - 322.05 | 278.61 | 100.4% |
| Fair Value | 0.28 - 0.28 | 0.28 | -99.80% |
| P/E | 0.79 - 13.54 | 5.70 | -95.9% |
| EV/EBITDA | 43.34 - 141.28 | 92.75 | -33.3% |
| EPV | (132.26) - (171.60) | (151.93) | -209.3% |
| DDM - Stable | 0.76 - 4.61 | 2.69 | -98.1% |
| DDM - Multi | 47.61 - 223.61 | 78.54 | -43.5% |
| Market Cap (mil) | 146.27 |
| Beta | 0.87 |
| Outstanding shares (mil) | 1.05 |
| Enterprise Value (mil) | 168.48 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.12% |
| Cost of Debt | 5.57% |
| WACC | 6.65% |