As of 2024-12-11, the Intrinsic Value of CVC Income & Growth Ltd (CVCG.L) is
202.27 GBP. This CVCG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 119.50 GBP, the upside of CVC Income & Growth Ltd is
69.30%.
The range of the Intrinsic Value is 179.88 - 232.16 GBP
202.27 GBP
Intrinsic Value
CVCG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
179.88 - 232.16 |
202.27 |
69.3% |
| DCF (Growth 10y) |
197.87 - 248.62 |
219.70 |
83.9% |
| DCF (EBITDA 5y) |
154.05 - 159.82 |
156.90 |
31.3% |
| DCF (EBITDA 10y) |
177.60 - 189.20 |
183.27 |
53.4% |
| Fair Value |
362.63 - 362.63 |
362.63 |
203.45% |
| P/E |
118.94 - 119.17 |
119.05 |
-0.4% |
| EV/EBITDA |
118.96 - 119.60 |
119.28 |
-0.2% |
| EPV |
109.63 - 125.11 |
117.37 |
-1.8% |
| DDM - Stable |
87.72 - 151.23 |
119.48 |
-0.0% |
| DDM - Multi |
99.60 - 130.59 |
112.86 |
-5.6% |
CVCG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
216.87 |
| Beta |
0.51 |
| Outstanding shares (mil) |
1.81 |
| Enterprise Value (mil) |
215.68 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.60% |
| Cost of Debt |
5.00% |
| WACC |
7.33% |