As of 2024-12-11, the Intrinsic Value of Caretech Holdings PLC (CTH.L) is 1,101.08 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 47.20%.

The range of the Intrinsic Value is 648.70 - 2,459.89 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	648.70 - 2,459.89	1,101.08	47.2%
DCF (Growth 10y)	822.63 - 2,743.48	1,305.20	74.5%
DCF (EBITDA 5y)	384.31 - 531.03	458.97	-38.6%
DCF (EBITDA 10y)	573.92 - 787.22	678.29	-9.3%
Fair Value	108.34 - 108.34	108.34	-85.52%
P/E	111.06 - 923.61	467.97	-37.4%
EV/EBITDA	251.36 - 735.47	516.91	-30.9%
EPV	243.75 - 412.88	328.31	-56.1%
DDM - Stable	66.33 - 194.06	130.20	-82.6%
DDM - Multi	688.28 - 1,321.22	882.77	18.0%