As of 2025-05-16, the Intrinsic Value of Caretech Holdings PLC (CTH.L) is 1,089.57 GBP. This CTH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 748.00 GBP, the upside of Caretech Holdings PLC is 45.70%.
The range of the Intrinsic Value is 605.15 - 2,791.33 GBP
Based on its market price of 748.00 GBP and our intrinsic valuation, Caretech Holdings PLC (CTH.L) is undervalued by 45.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 605.15 - 2,791.33 | 1,089.57 | 45.7% |
| DCF (Growth 10y) | 769.99 - 3,109.71 | 1,291.88 | 72.7% |
| DCF (EBITDA 5y) | 352.65 - 537.38 | 444.99 | -40.5% |
| DCF (EBITDA 10y) | 535.23 - 803.01 | 663.45 | -11.3% |
| Fair Value | 108.34 - 108.34 | 108.34 | -85.52% |
| P/E | 93.95 - 788.47 | 429.34 | -42.6% |
| EV/EBITDA | 222.10 - 747.01 | 490.35 | -34.4% |
| EPV | 224.34 - 439.06 | 331.70 | -55.7% |
| DDM - Stable | 63.07 - 213.28 | 138.17 | -81.5% |
| DDM - Multi | 659.72 - 1,439.93 | 876.38 | 17.2% |
| Market Cap (mil) | 846.62 |
| Beta | 0.53 |
| Outstanding shares (mil) | 1.13 |
| Enterprise Value (mil) | 1,246.61 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.37% |
| Cost of Debt | 4.60% |
| WACC | 6.67% |