Is CPI.L undervalued or overvalued?

As of 2025-03-19, the Intrinsic Value of Capita PLC (CPI.L) is 43.20 GBP. This CPI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.16 GBP, the upside of Capita PLC is 205.10%. This means that CPI.L is undervalued by 205.10%.

The range of the Intrinsic Value is 4.88 - 1,694.15 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	4.88 - 1,694.15	43.20	205.1%
DCF (Growth 10y)	17.54 - 2,221.55	67.98	380.1%
DCF (EBITDA 5y)	0.24 - 26.32	13.35	-5.7%
DCF (EBITDA 10y)	11.07 - 60.76	32.04	126.2%
Fair Value	-61.87 - -61.87	-61.87	-536.95%
P/E	(47.42) - (49.05)	(49.06)	-446.5%
EV/EBITDA	(9.31) - 14.23	4.27	-69.9%
EPV	(17.87) - 15.86	(1.00)	-107.1%
DDM - Stable	(24.38) - (71.46)	(47.92)	-438.4%
DDM - Multi	27.61 - 63.86	38.67	173.1%