As of 2026-10-16, the Intrinsic Value of Croma Security Solutions Group PLC (CSSG.L) is 62.33 GBP. This CSSG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.00 GBP, the upside of Croma Security Solutions Group PLC is -12.20%.
The range of the Intrinsic Value is 53.87 - 80.42 GBP
Based on its market price of 71.00 GBP and our intrinsic valuation, Croma Security Solutions Group PLC (CSSG.L) is overvalued by 12.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.87 - 80.42 | 62.33 | -12.2% |
| DCF (Growth 10y) | 67.68 - 107.82 | 80.53 | 13.4% |
| DCF (EBITDA 5y) | 92.40 - 105.95 | 101.28 | 42.6% |
| DCF (EBITDA 10y) | 97.32 - 117.89 | 109.24 | 53.9% |
| Fair Value | 119.93 - 119.93 | 119.93 | 68.91% |
| P/E | 63.32 - 84.20 | 70.60 | -0.6% |
| EV/EBITDA | 67.55 - 113.35 | 87.42 | 23.1% |
| EPV | 50.83 - 58.03 | 54.43 | -23.3% |
| DDM - Stable | 42.46 - 116.49 | 79.47 | 11.9% |
| DDM - Multi | 72.31 - 147.53 | 96.36 | 35.7% |
| Market Cap (mil) | 9.81 |
| Beta | 0.32 |
| Outstanding shares (mil) | 0.14 |
| Enterprise Value (mil) | 5.94 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.81% |
| Cost of Debt | 4.58% |
| WACC | 7.59% |