As of 2024-12-12, the Intrinsic Value of CVS Group PLC (CVSG.L) is
883.97 GBP. This CVSG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 878.00 GBP, the upside of CVS Group PLC is
0.70%.
The range of the Intrinsic Value is 571.42 - 1,572.74 GBP
883.97 GBP
Intrinsic Value
CVSG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
571.42 - 1,572.74 |
883.97 |
0.7% |
| DCF (Growth 10y) |
708.58 - 1,727.71 |
1,028.86 |
17.2% |
| DCF (EBITDA 5y) |
438.78 - 657.18 |
546.57 |
-37.7% |
| DCF (EBITDA 10y) |
626.77 - 912.43 |
763.66 |
-13.0% |
| Fair Value |
729.03 - 729.03 |
729.03 |
-16.97% |
| P/E |
467.16 - 856.43 |
657.34 |
-25.1% |
| EV/EBITDA |
866.08 - 1,289.35 |
1,015.86 |
15.7% |
| EPV |
1,119.24 - 1,505.50 |
1,312.37 |
49.5% |
| DDM - Stable |
244.01 - 618.82 |
431.42 |
-50.9% |
| DDM - Multi |
400.74 - 773.97 |
526.47 |
-40.0% |
CVSG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
626.26 |
| Beta |
0.85 |
| Outstanding shares (mil) |
0.71 |
| Enterprise Value (mil) |
897.56 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.30% |
| Cost of Debt |
4.71% |
| WACC |
6.68% |