As of 2025-11-02, the Intrinsic Value of Creightons PLC (CRL.L) is 56.06 GBP. This CRL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.00 GBP, the upside of Creightons PLC is 86.90%.
The range of the Intrinsic Value is 46.50 - 71.21 GBP
Based on its market price of 30.00 GBP and our intrinsic valuation, Creightons PLC (CRL.L) is undervalued by 86.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.50 - 71.21 | 56.06 | 86.9% |
| DCF (Growth 10y) | 51.06 - 76.59 | 60.99 | 103.3% |
| DCF (EBITDA 5y) | 52.29 - 68.51 | 59.96 | 99.9% |
| DCF (EBITDA 10y) | 54.66 - 73.68 | 63.32 | 111.1% |
| Fair Value | 19.52 - 19.52 | 19.52 | -34.94% |
| P/E | 42.00 - 89.26 | 61.53 | 105.1% |
| EV/EBITDA | 58.51 - 98.47 | 73.56 | 145.2% |
| EPV | 39.21 - 53.97 | 46.59 | 55.3% |
| DDM - Stable | 23.66 - 48.47 | 36.06 | 20.2% |
| DDM - Multi | 32.32 - 53.68 | 40.53 | 35.1% |
| Market Cap (mil) | 18.84 |
| Beta | 1.06 |
| Outstanding shares (mil) | 0.63 |
| Enterprise Value (mil) | 18.76 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.90% |
| Cost of Debt | 4.29% |
| WACC | 8.97% |