As of 2024-12-14, the Intrinsic Value of Crown Place VCT PLC (CRWN.L) is
20.83 GBP. This CRWN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.50 GBP, the upside of Crown Place VCT PLC is
-29.40%.
The range of the Intrinsic Value is 17.60 - 27.16 GBP
20.83 GBP
Intrinsic Value
CRWN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.60 - 27.16 |
20.83 |
-29.4% |
| DCF (Growth 10y) |
18.52 - 27.32 |
21.52 |
-27.0% |
| DCF (EBITDA 5y) |
26.46 - 35.02 |
32.04 |
8.6% |
| DCF (EBITDA 10y) |
25.39 - 33.92 |
30.55 |
3.6% |
| Fair Value |
17.49 - 17.49 |
17.49 |
-40.72% |
| P/E |
17.04 - 27.91 |
22.14 |
-25.0% |
| EV/EBITDA |
21.40 - 28.51 |
24.27 |
-17.7% |
| EPV |
26.04 - 30.85 |
28.44 |
-3.6% |
| DDM - Stable |
4.15 - 9.66 |
6.91 |
-76.6% |
| DDM - Multi |
7.99 - 12.35 |
9.56 |
-67.6% |
CRWN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
88.98 |
| Beta |
0.12 |
| Outstanding shares (mil) |
3.02 |
| Enterprise Value (mil) |
70.43 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.16% |
| Cost of Debt |
5.00% |
| WACC |
7.60% |