As of 2025-11-13, the Intrinsic Value of CQS Natural Resources Growth and Income PLC (CYN.L) is 279.35 GBP. This CYN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 295.00 GBP, the upside of CQS Natural Resources Growth and Income PLC is -5.30%.
The range of the Intrinsic Value is 227.11 - 366.26 GBP
Based on its market price of 295.00 GBP and our intrinsic valuation, CQS Natural Resources Growth and Income PLC (CYN.L) is overvalued by 5.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 227.11 - 366.26 | 279.35 | -5.3% |
| DCF (Growth 10y) | 242.38 - 366.45 | 289.59 | -1.8% |
| DCF (EBITDA 5y) | 200.62 - 299.80 | 245.10 | -16.9% |
| DCF (EBITDA 10y) | 225.26 - 318.54 | 266.16 | -9.8% |
| Fair Value | -308.18 - -308.18 | -308.18 | -204.47% |
| P/E | (208.58) - 555.40 | 149.27 | -49.4% |
| EV/EBITDA | (105.92) - 318.56 | 85.42 | -71.0% |
| EPV | 245.21 - 313.80 | 279.51 | -5.3% |
| DDM - Stable | (71.82) - (146.08) | (108.95) | -136.9% |
| DDM - Multi | 156.27 - 248.66 | 192.06 | -34.9% |
| Market Cap (mil) | 111.75 |
| Beta | 1.43 |
| Outstanding shares (mil) | 0.38 |
| Enterprise Value (mil) | 120.37 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.81% |
| Cost of Debt | 5.50% |
| WACC | 10.93% |