Is CWK.L undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of Cranswick PLC (CWK.L) is 3,600.26 GBP. This CWK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,030.00 GBP, the upside of Cranswick PLC is -28.40%. This means that CWK.L is overvalued by 28.40%.

The range of the Intrinsic Value is 2,663.84 - 5,623.27 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	2,663.84 - 5,623.27	3,600.26	-28.4%
DCF (Growth 10y)	3,758.96 - 7,613.30	4,986.87	-0.9%
DCF (EBITDA 5y)	3,366.24 - 4,732.87	3,863.47	-23.2%
DCF (EBITDA 10y)	4,214.81 - 6,086.90	4,921.31	-2.2%
Fair Value	2,275.45 - 2,275.45	2,275.45	-54.76%
P/E	2,270.05 - 3,850.02	3,158.94	-37.2%
EV/EBITDA	2,785.06 - 4,168.94	3,367.11	-33.1%
EPV	1,975.55 - 2,693.46	2,334.52	-53.6%
DDM - Stable	1,928.85 - 5,318.03	3,623.44	-28.0%
DDM - Multi	3,273.14 - 6,769.57	4,386.90	-12.8%