As of 2024-12-15, the Intrinsic Value of Crest Nicholson Holdings PLC (CRST.L) is
361.24 GBP. This CRST.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 169.80 GBP, the upside of Crest Nicholson Holdings PLC is
112.70%.
The range of the Intrinsic Value is 255.82 - 735.10 GBP
361.24 GBP
Intrinsic Value
CRST.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
255.82 - 735.10 |
361.24 |
112.7% |
| DCF (Growth 10y) |
216.33 - 528.09 |
285.82 |
68.3% |
| DCF (EBITDA 5y) |
220.64 - 324.14 |
271.83 |
60.1% |
| DCF (EBITDA 10y) |
240.20 - 363.25 |
298.05 |
75.5% |
| Fair Value |
-258.72 - -258.72 |
-258.72 |
-252.37% |
| P/E |
(106.80) - 108.19 |
(6.87) |
-104.0% |
| EV/EBITDA |
79.02 - 133.99 |
99.04 |
-41.7% |
| EPV |
360.68 - 503.41 |
432.05 |
154.4% |
| DDM - Stable |
(103.07) - (420.42) |
(261.74) |
-254.1% |
| DDM - Multi |
201.77 - 650.77 |
309.37 |
82.2% |
CRST.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
436.45 |
| Beta |
0.58 |
| Outstanding shares (mil) |
2.57 |
| Enterprise Value (mil) |
453.15 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.12% |
| Cost of Debt |
5.71% |
| WACC |
7.44% |