Is CRL.L undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of Creightons PLC (CRL.L) is 1.99 GBP. This CRL.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 27.50 GBP, the upside of Creightons PLC is -92.80%. This means that CRL.L is overvalued by 92.80%.
The range of the Intrinsic Value is (0.92) - 5.36 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (56.97) - (24.50) | (32.96) | -219.9% |
| DCF (Growth 10y) | (17.08) - (29.76) | (20.49) | -174.5% |
| DCF (EBITDA 5y) | (0.92) - 5.36 | 1.99 | -92.8% |
| DCF (EBITDA 10y) | (1.09) - 9.51 | 3.51 | -87.2% |
| Fair Value | -18.64 - -18.64 | -18.64 | -167.78% |
| P/E | (58.67) - (66.35) | (63.56) | -331.1% |
| EV/EBITDA | 52.53 - 77.20 | 61.66 | 124.2% |
| EPV | 26.12 - 42.13 | 34.12 | 24.1% |
| DDM - Stable | (27.86) - (98.94) | (63.40) | -330.5% |
| DDM - Multi | (9.40) - (26.80) | (14.01) | -150.9% |
| Market Cap (mil) | 19.14 |
| Beta | 0.12 |
| Outstanding shares (mil) | 0.70 |
| Enterprise Value (mil) | 20.35 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.38% |
| Cost of Debt | 4.35% |
| WACC | 7.64% |