As of 2024-12-11, the Intrinsic Value of ContourGlobal PLC (GLO.L) is
200.87 GBP. This GLO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 251.00 GBP, the upside of ContourGlobal PLC is
-20.00%.
The range of the Intrinsic Value is 28.31 - 659.67 GBP
200.87 GBP
Intrinsic Value
GLO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.31 - 659.67 |
200.87 |
-20.0% |
| DCF (Growth 10y) |
124.08 - 837.82 |
320.37 |
27.6% |
| DCF (EBITDA 5y) |
(115.20) - (81.79) |
(968.84) |
-123450.0% |
| DCF (EBITDA 10y) |
(16.18) - 50.06 |
17.64 |
-93.0% |
| Fair Value |
545.42 - 545.42 |
545.42 |
117.30% |
| P/E |
138.00 - 265.73 |
194.15 |
-22.6% |
| EV/EBITDA |
(229.72) - (56.62) |
(188.34) |
-175.0% |
| EPV |
27.91 - 185.97 |
106.94 |
-57.4% |
| DDM - Stable |
156.24 - 380.67 |
268.46 |
7.0% |
| DDM - Multi |
120.31 - 214.56 |
152.96 |
-39.1% |
GLO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,646.90 |
| Beta |
0.69 |
| Outstanding shares (mil) |
6.56 |
| Enterprise Value (mil) |
4,289.95 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.47% |
| Cost of Debt |
5.98% |
| WACC |
6.38% |