As of 2024-12-14, the Intrinsic Value of Creightons PLC (CRL.L) is
51.63 GBP. This CRL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.50 GBP, the upside of Creightons PLC is
45.40%.
The range of the Intrinsic Value is 34.72 - 91.88 GBP
51.63 GBP
Intrinsic Value
CRL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.72 - 91.88 |
51.63 |
45.4% |
| DCF (Growth 10y) |
79.71 - 192.85 |
113.33 |
219.2% |
| DCF (EBITDA 5y) |
37.21 - 51.43 |
41.06 |
15.7% |
| DCF (EBITDA 10y) |
69.03 - 95.59 |
77.38 |
118.0% |
| Fair Value |
-25.73 - -25.73 |
-25.73 |
-172.49% |
| P/E |
(86.98) - (134.94) |
(108.98) |
-407.0% |
| EV/EBITDA |
37.02 - 53.96 |
42.10 |
18.6% |
| EPV |
35.08 - 45.68 |
40.38 |
13.7% |
| DDM - Stable |
(53.22) - (155.87) |
(104.54) |
-394.5% |
| DDM - Multi |
36.13 - 83.07 |
50.46 |
42.1% |
CRL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
24.29 |
| Beta |
-0.46 |
| Outstanding shares (mil) |
0.68 |
| Enterprise Value (mil) |
25.18 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.87% |
| Cost of Debt |
4.46% |
| WACC |
6.46% |