As of 2024-12-15, the Intrinsic Value of Crystal Amber Fund Ltd (CRS.L) is
11.19 GBP. This CRS.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 118.00 GBP, the upside of Crystal Amber Fund Ltd is
-90.51%.
11.19 GBP
Intrinsic Value
CRS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(148.16) - (58.30) |
(83.31) |
-170.6% |
| DCF (Growth 10y) |
(57.18) - (131.71) |
(78.12) |
-166.2% |
| DCF (EBITDA 5y) |
(27.31) - (45.01) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(35.19) - (51.81) |
(1,234.50) |
-123450.0% |
| Fair Value |
11.19 - 11.19 |
11.19 |
-90.51% |
| P/E |
10.52 - 20.11 |
13.83 |
-88.3% |
| EV/EBITDA |
28.39 - 69.50 |
40.77 |
-65.5% |
| EPV |
194.52 - 242.50 |
218.51 |
85.2% |
| DDM - Stable |
13.52 - 34.63 |
24.07 |
-79.6% |
| DDM - Multi |
(227.31) - (277.61) |
(245.60) |
-308.1% |
CRS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
81.67 |
| Beta |
1.24 |
| Outstanding shares (mil) |
0.69 |
| Enterprise Value (mil) |
77.76 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.71% |
| Cost of Debt |
5.00% |
| WACC |
8.38% |