As of 2024-12-12, the Intrinsic Value of Crimson Tide PLC (TIDE.L) is
31.79 GBP. This TIDE.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 97.50 GBP, the upside of Crimson Tide PLC is
-67.40%.
The range of the Intrinsic Value is (12.48) - 84.35 GBP
31.79 GBP
Intrinsic Value
TIDE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(8,930.63) - (550.92) |
(1,036.31) |
-1162.9% |
| DCF (Growth 10y) |
(603.45) - (9,029.11) |
(1,094.16) |
-1222.2% |
| DCF (EBITDA 5y) |
(12.48) - 84.35 |
31.79 |
-67.4% |
| DCF (EBITDA 10y) |
(79.05) - 87.69 |
(1,234.50) |
-123450.0% |
| Fair Value |
-115.97 - -115.97 |
-115.97 |
-218.95% |
| P/E |
(110.41) - (112.45) |
(112.72) |
-215.6% |
| EV/EBITDA |
90.02 - 206.95 |
136.90 |
40.4% |
| EPV |
(50.37) - (86.36) |
(68.37) |
-170.1% |
| DDM - Stable |
(73.02) - (1,197.75) |
(635.38) |
-751.7% |
| DDM - Multi |
(192.85) - (2,515.11) |
(361.60) |
-470.9% |
TIDE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6.41 |
| Beta |
0.10 |
| Outstanding shares (mil) |
0.07 |
| Enterprise Value (mil) |
3.82 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.30% |
| Cost of Debt |
5.00% |
| WACC |
6.06% |