As of 2025-07-17, the Intrinsic Value of CVS Group PLC (CVSG.L) is 835.09 GBP. This CVSG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,208.00 GBP, the upside of CVS Group PLC is -30.90%.
The range of the Intrinsic Value is 509.02 - 1,612.82 GBP
Based on its market price of 1,208.00 GBP and our intrinsic valuation, CVS Group PLC (CVSG.L) is overvalued by 30.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 509.02 - 1,612.82 | 835.09 | -30.9% |
| DCF (Growth 10y) | 684.91 - 1,886.01 | 1,042.29 | -13.7% |
| DCF (EBITDA 5y) | 418.31 - 671.16 | 572.42 | -52.6% |
| DCF (EBITDA 10y) | 621.30 - 970.94 | 816.30 | -32.4% |
| Fair Value | 94.58 - 94.58 | 94.58 | -92.17% |
| P/E | 51.07 - 690.95 | 338.60 | -72.0% |
| EV/EBITDA | 725.30 - 4,171.15 | 2,342.21 | 93.9% |
| EPV | 972.64 - 1,438.87 | 1,205.76 | -0.2% |
| DDM - Stable | 31.04 - 89.14 | 60.09 | -95.0% |
| DDM - Multi | 590.99 - 1,106.32 | 751.75 | -37.8% |
| Market Cap (mil) | 894.06 |
| Beta | 1.47 |
| Outstanding shares (mil) | 0.74 |
| Enterprise Value (mil) | 1,177.96 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.18% |
| Cost of Debt | 4.47% |
| WACC | 6.91% |