As of 2024-12-15, the Intrinsic Value of Currys PLC (CURY.L) is
650.38 GBP. This CURY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 94.20 GBP, the upside of Currys PLC is
590.40%.
The range of the Intrinsic Value is 523.79 - 855.93 GBP
650.38 GBP
Intrinsic Value
CURY.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
523.79 - 855.93 |
650.38 |
590.4% |
| DCF (Growth 10y) |
666.18 - 1,015.75 |
800.46 |
749.7% |
| DCF (EBITDA 5y) |
284.88 - 301.73 |
293.17 |
211.2% |
| DCF (EBITDA 10y) |
449.73 - 491.85 |
470.24 |
399.2% |
| Fair Value |
75.74 - 75.74 |
75.74 |
-19.60% |
| P/E |
93.92 - 94.37 |
94.15 |
-0.1% |
| EV/EBITDA |
94.94 - 95.40 |
95.17 |
1.0% |
| EPV |
1,664.77 - 1,928.82 |
1,796.79 |
1807.4% |
| DDM - Stable |
87.14 - 170.46 |
128.80 |
36.7% |
| DDM - Multi |
256.93 - 396.22 |
312.20 |
231.4% |
CURY.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,026.07 |
| Beta |
1.26 |
| Outstanding shares (mil) |
10.89 |
| Enterprise Value (mil) |
1,933.07 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.08% |
| Cost of Debt |
6.80% |
| WACC |
8.75% |