As of 2025-05-15, the Intrinsic Value of James Cropper PLC (CRPR.L) is 50.15 GBP. This CRPR.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 195.00 GBP, the upside of James Cropper PLC is -74.30%.
The range of the Intrinsic Value is (24.38) - 74.96 GBP
Based on its market price of 195.00 GBP and our intrinsic valuation, James Cropper PLC (CRPR.L) is overvalued by 74.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,301.21) - (689.87) | (984.22) | -604.7% |
| DCF (Growth 10y) | (492.90) - (1,169.80) | (618.90) | -417.4% |
| DCF (EBITDA 5y) | (24.38) - 74.96 | 50.15 | -74.3% |
| DCF (EBITDA 10y) | (62.63) - 82.33 | 34.14 | -82.5% |
| Fair Value | -379.35 - -379.35 | -379.35 | -294.54% |
| P/E | (693.44) - (820.90) | (796.63) | -508.5% |
| EV/EBITDA | (47.36) - 82.31 | 20.09 | -89.7% |
| EPV | 311.69 - 506.28 | 408.98 | 109.7% |
| DDM - Stable | (459.17) - (1,376.89) | (918.03) | -570.8% |
| DDM - Multi | (114.93) - (278.00) | (163.66) | -183.9% |
| Market Cap (mil) | 16.30 |
| Beta | 0.64 |
| Outstanding shares (mil) | 0.08 |
| Enterprise Value (mil) | 29.42 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.76% |
| Cost of Debt | 5.67% |
| WACC | 6.96% |