As of 2024-12-15, the Intrinsic Value of Tclarke PLC (CTO.L) is
235.76 GBP. This CTO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 159.00 GBP, the upside of Tclarke PLC is
48.30%.
The range of the Intrinsic Value is 201.81 - 289.66 GBP
235.76 GBP
Intrinsic Value
CTO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
201.81 - 289.66 |
235.76 |
48.3% |
| DCF (Growth 10y) |
297.06 - 440.93 |
352.82 |
121.9% |
| DCF (EBITDA 5y) |
166.63 - 215.32 |
195.31 |
22.8% |
| DCF (EBITDA 10y) |
234.89 - 306.83 |
273.94 |
72.3% |
| Fair Value |
292.81 - 292.81 |
292.81 |
84.15% |
| P/E |
121.58 - 168.19 |
142.21 |
-10.6% |
| EV/EBITDA |
96.63 - 151.50 |
130.24 |
-18.1% |
| EPV |
260.94 - 339.92 |
300.43 |
88.9% |
| DDM - Stable |
91.01 - 185.83 |
138.42 |
-12.9% |
| DDM - Multi |
172.97 - 276.07 |
212.79 |
33.8% |
CTO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
88.24 |
| Beta |
0.21 |
| Outstanding shares (mil) |
0.55 |
| Enterprise Value (mil) |
76.74 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.84% |
| Cost of Debt |
4.57% |
| WACC |
7.18% |