As of 2024-12-14, the Intrinsic Value of James Cropper PLC (CRPR.L) is
287.61 GBP. This CRPR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 240.00 GBP, the upside of James Cropper PLC is
19.80%.
The range of the Intrinsic Value is 47.22 - 4,490.26 GBP
287.61 GBP
Intrinsic Value
CRPR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.22 - 4,490.26 |
287.61 |
19.8% |
| DCF (Growth 10y) |
460.42 - 12,542.92 |
1,114.72 |
364.5% |
| DCF (EBITDA 5y) |
364.25 - 558.20 |
457.41 |
90.6% |
| DCF (EBITDA 10y) |
605.32 - 1,085.30 |
819.28 |
241.4% |
| Fair Value |
-209.16 - -209.16 |
-209.16 |
-187.15% |
| P/E |
(382.35) - (366.45) |
(376.49) |
-256.9% |
| EV/EBITDA |
26.95 - 248.94 |
134.49 |
-44.0% |
| EPV |
170.96 - 456.34 |
313.65 |
30.7% |
| DDM - Stable |
(433.96) - (1,515.84) |
(974.90) |
-506.2% |
| DDM - Multi |
316.18 - 875.33 |
466.72 |
94.5% |
CRPR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22.93 |
| Beta |
1.37 |
| Outstanding shares (mil) |
0.10 |
| Enterprise Value (mil) |
38.47 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.62% |
| Cost of Debt |
10.06% |
| WACC |
7.71% |