As of 2026-04-16, the Intrinsic Value of CT Automotive Group PLC (CTA.L) is 87.73 GBP. This CTA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.50 GBP, the upside of CT Automotive Group PLC is 244.00%.
The range of the Intrinsic Value is 70.78 - 113.99 GBP
Based on its market price of 25.50 GBP and our intrinsic valuation, CT Automotive Group PLC (CTA.L) is undervalued by 244.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.78 - 113.99 | 87.73 | 244.0% |
| DCF (Growth 10y) | 80.28 - 124.55 | 97.74 | 283.3% |
| DCF (EBITDA 5y) | 60.25 - 69.97 | 64.96 | 154.7% |
| DCF (EBITDA 10y) | 71.94 - 87.10 | 79.12 | 210.3% |
| Fair Value | 43.04 - 43.04 | 43.04 | 68.77% |
| P/E | 54.01 - 163.20 | 103.48 | 305.8% |
| EV/EBITDA | 54.25 - 89.66 | 71.30 | 179.6% |
| EPV | 85.52 - 118.15 | 101.83 | 299.3% |
| DDM - Stable | 61.62 - 118.35 | 89.98 | 252.9% |
| DDM - Multi | 44.97 - 68.92 | 54.56 | 114.0% |
| Market Cap (mil) | 18.77 |
| Beta | 0.52 |
| Outstanding shares (mil) | 0.74 |
| Enterprise Value (mil) | 33.34 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.66% |
| Cost of Debt | 6.42% |
| WACC | 7.41% |