As of 2026-04-06, the Intrinsic Value of Currys PLC (CURY.L) is 178.92 GBP. This CURY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.40 GBP, the upside of Currys PLC is 40.40%.
The range of the Intrinsic Value is 150.89 - 215.94 GBP
Based on its market price of 127.40 GBP and our intrinsic valuation, Currys PLC (CURY.L) is undervalued by 40.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 150.89 - 215.94 | 178.92 | 40.4% |
| DCF (Growth 10y) | 188.48 - 255.31 | 217.38 | 70.6% |
| DCF (EBITDA 5y) | 69.26 - 73.20 | 71.21 | -44.1% |
| DCF (EBITDA 10y) | 114.69 - 124.07 | 119.30 | -6.4% |
| Fair Value | 68.41 - 68.41 | 68.41 | -46.30% |
| P/E | 127.24 - 127.79 | 127.52 | 0.1% |
| EV/EBITDA | 126.84 - 128.07 | 127.45 | 0.0% |
| EPV | 2,430.42 - 2,732.75 | 2,581.58 | 1926.4% |
| DDM - Stable | 103.27 - 184.87 | 144.07 | 13.1% |
| DDM - Multi | 105.48 - 147.60 | 123.08 | -3.4% |
| Market Cap (mil) | 1,229.12 |
| Beta | 0.42 |
| Outstanding shares (mil) | 9.65 |
| Enterprise Value (mil) | 2,015.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.47% |
| Cost of Debt | 6.13% |
| WACC | 6.95% |