As of 2025-05-19, the Intrinsic Value of CC Neuberger Principal Holdings II (GETY) is 5.05 USD. This GETY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.80 USD, the upside of CC Neuberger Principal Holdings II is 180.70%.
The range of the Intrinsic Value is 3.56 - 7.56 USD
Based on its market price of 1.80 USD and our intrinsic valuation, CC Neuberger Principal Holdings II (GETY) is undervalued by 180.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.56 - 7.56 | 5.05 | 180.7% |
| DCF (Growth 10y) | 4.01 - 7.93 | 5.48 | 204.5% |
| DCF (EBITDA 5y) | 1.86 - 4.44 | 2.46 | 36.4% |
| DCF (EBITDA 10y) | 2.66 - 5.24 | 3.32 | 84.7% |
| Fair Value | -4.64 - -4.64 | -4.64 | -357.51% |
| P/E | (1.90) - 2.31 | (0.15) | -108.6% |
| EV/EBITDA | 1.19 - 4.02 | 1.79 | -0.7% |
| EPV | 5.47 - 7.96 | 6.71 | 273.0% |
| DDM - Stable | (1.09) - (2.55) | (1.82) | -201.1% |
| DDM - Multi | 0.93 - 1.83 | 1.24 | -30.9% |
| Market Cap (mil) | 742.63 |
| Beta | 1.51 |
| Outstanding shares (mil) | 412.57 |
| Enterprise Value (mil) | 1,955.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.23% |
| Cost of Debt | 5.00% |
| WACC | 6.04% |