As of 2024-12-13, the Intrinsic Value of City Pub Group PLC (CPC.L) is
12.88 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
-90.70%.
The range of the Intrinsic Value is (7.00) - 151.87 GBP
12.88 GBP
Intrinsic Value
CPC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(190.03) - (52.75) |
(70.02) |
-150.4% |
| DCF (Growth 10y) |
(7.00) - 151.87 |
12.88 |
-90.7% |
| DCF (EBITDA 5y) |
147.01 - 204.06 |
167.24 |
20.3% |
| DCF (EBITDA 10y) |
261.53 - 383.00 |
306.30 |
120.4% |
| Fair Value |
0.28 - 0.28 |
0.28 |
-99.80% |
| P/E |
1.46 - 23.90 |
9.43 |
-93.2% |
| EV/EBITDA |
50.77 - 172.36 |
106.39 |
-23.5% |
| EPV |
(140.83) - (173.18) |
(157.00) |
-213.0% |
| DDM - Stable |
0.87 - 4.92 |
2.90 |
-97.9% |
| DDM - Multi |
55.18 - 239.05 |
89.37 |
-35.7% |
CPC.L Intrinsic Value - Key Valuation Metrics
| 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 |
6.76% |
| Cost of Debt |
5.57% |
| WACC |
6.34% |