As of 2025-05-15, the Intrinsic Value of Cairn Homes PLC (CRN.L) is 120.78 GBP. This CRN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 172.00 GBP, the upside of Cairn Homes PLC is -29.80%.
The range of the Intrinsic Value is 79.56 - 210.39 GBP
Based on its market price of 172.00 GBP and our intrinsic valuation, Cairn Homes PLC (CRN.L) is overvalued by 29.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.56 - 210.39 | 120.78 | -29.8% |
| DCF (Growth 10y) | 117.92 - 287.25 | 171.55 | -0.3% |
| DCF (EBITDA 5y) | 125.37 - 163.14 | 147.08 | -14.5% |
| DCF (EBITDA 10y) | 151.55 - 213.28 | 183.67 | 6.8% |
| Fair Value | 389.93 - 389.93 | 389.93 | 126.70% |
| P/E | 162.52 - 183.44 | 173.69 | 1.0% |
| EV/EBITDA | 134.42 - 161.94 | 150.88 | -12.3% |
| EPV | 127.59 - 182.87 | 155.23 | -9.8% |
| DDM - Stable | 121.99 - 329.19 | 225.59 | 31.2% |
| DDM - Multi | 174.39 - 355.14 | 232.82 | 35.4% |
| Market Cap (mil) | 1,068.19 |
| Beta | 0.94 |
| Outstanding shares (mil) | 6.21 |
| Enterprise Value (mil) | 1,204.19 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.61% |
| Cost of Debt | 5.57% |
| WACC | 8.12% |