As of 2024-12-14, the Intrinsic Value of Croma Security Solutions Group PLC (CSSG.L) is
277.36 GBP. This CSSG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 93.50 GBP, the upside of Croma Security Solutions Group PLC is
196.60%.
The range of the Intrinsic Value is 212.09 - 405.21 GBP
277.36 GBP
Intrinsic Value
CSSG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
212.09 - 405.21 |
277.36 |
196.6% |
| DCF (Growth 10y) |
218.14 - 401.35 |
280.59 |
200.1% |
| DCF (EBITDA 5y) |
203.34 - 298.61 |
246.30 |
163.4% |
| DCF (EBITDA 10y) |
218.32 - 334.36 |
267.96 |
186.6% |
| Fair Value |
654.63 - 654.63 |
654.63 |
600.14% |
| P/E |
260.31 - 528.41 |
345.56 |
269.6% |
| EV/EBITDA |
52.21 - 274.33 |
157.73 |
68.7% |
| EPV |
118.12 - 191.77 |
154.95 |
65.7% |
| DDM - Stable |
152.27 - 385.24 |
268.76 |
187.4% |
| DDM - Multi |
142.76 - 299.34 |
195.18 |
108.8% |
CSSG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12.98 |
| Beta |
0.03 |
| Outstanding shares (mil) |
0.14 |
| Enterprise Value (mil) |
11.80 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.58% |
| Cost of Debt |
4.58% |
| WACC |
9.28% |