As of 2024-12-12, the Intrinsic Value of Cairn Homes PLC (CRN.L) is 120.11 GBP. This CRN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.40 GBP, the upside of Cairn Homes PLC is -34.10%.

The range of the Intrinsic Value is 71.88 - 270.76 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	71.88 - 270.76	120.11	-34.1%
DCF (Growth 10y)	141.78 - 507.16	230.33	26.3%
DCF (EBITDA 5y)	160.30 - 241.51	206.37	13.1%
DCF (EBITDA 10y)	237.21 - 397.54	319.48	75.2%
Fair Value	365.72 - 365.72	365.72	100.50%
P/E	155.36 - 191.64	174.62	-4.3%
EV/EBITDA	106.62 - 156.44	139.54	-23.5%
EPV	84.40 - 137.92	111.16	-39.1%
DDM - Stable	122.48 - 476.26	299.37	64.1%
DDM - Multi	252.64 - 753.08	377.13	106.8%