Celtic PLC
LSE:CCP

Watchlist Manager
Celtic PLC Logo
Celtic PLC
LSE:CCP
Watchlist
Price: 150.5 GBX -0.66% Market Closed
Market Cap: 142.8m GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CCP stock under the Base Case scenario is 82.52 GBX. Compared to the current market price of 150.5 GBX, Celtic PLC is Overvalued by 45%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CCP Relative Value
Base Case
82.52 GBX
Overvaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
63
vs Industry
47
Median 3Y
1.1
Median 5Y
1.3
Industry
1.4
Forward
1
More Details
6.1
P/E
P/E
Price to Earnings
6.1
vs History
42
vs Industry
41
Median 3Y
7.3
Median 5Y
5.5
Industry
17.5
Forward
10.8
More Details
7.1
P/OCF
P/OCF
Price to OCF
7.1
vs History
25
vs Industry
39
Median 3Y
5.5
Median 5Y
2.8
Industry
10.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
39
Median 3Y
-4.9
Median 5Y
-7.3
Industry
15.4
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
92
vs Industry
56
Median 3Y
1.1
Median 5Y
1.3
Industry
1.7
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
65
vs Industry
58
Median 3Y
0.6
Median 5Y
0.9
Industry
1.5
Forward
0.6
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.4
More Details
5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5
vs History
22
vs Industry
40
Median 3Y
1.8
Median 5Y
1.5
Industry
8.6
Forward
2.8
More Details
36.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
36.2
vs History
6
vs Industry
9
Median 3Y
3.2
Median 5Y
-4.2
Industry
12.4
Forward
3.1
More Details
4.1
EV/OCF
EV/OCF
Enterprise Value to OCF
4.1
vs History
23
vs Industry
47
Median 3Y
2.7
Median 5Y
1.3
Industry
10.3
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
47
Median 3Y
-3.2
Median 5Y
-4
Industry
13
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
76
vs Industry
59
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4
More Details

Multiples Across Competitors

CCP Competitors Multiples
Celtic PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Celtic PLC
LSE:CCP
143.7m GBP 1.2 6.1 5 36.2
US
Netflix Inc
NASDAQ:NFLX
510.7B USD 12.7 54.9 19.2 46.4
US
Walt Disney Co
NYSE:DIS
206.9B USD 2.2 23.2 12.6 17.4
LU
Spotify Technology SA
NYSE:SPOT
132.4B USD 7.2 100.1 59.7 63.8
NL
Universal Music Group NV
AEX:UMG
51B EUR 4.3 24.5 24.1 29.7
US
Live Nation Entertainment Inc
NYSE:LYV
31.5B USD 1.4 45.5 16.8 24.5
US
TKO Group Holdings Inc
NYSE:TKO
30.9B USD 23.1 182.5 88.7 117.3
CN
Tencent Music Entertainment Group
NYSE:TME
25.9B USD 6.4 19.6 20.8 20.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
24.4B USD 0.6 -2.3 2.7 68
FR
Bollore SE
PAR:BOL
15.9B EUR 5.1 8.7 12.3 -35.5
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
P/E Multiple
Earnings Growth PEG
UK
Celtic PLC
LSE:CCP
Average P/E: 51.7
6.1
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
54.9
23%
2.4
US
Walt Disney Co
NYSE:DIS
23.2
37%
0.6
LU
Spotify Technology SA
NYSE:SPOT
100.1
42%
2.4
NL
Universal Music Group NV
AEX:UMG
24.5
3%
8.2
US
Live Nation Entertainment Inc
NYSE:LYV
45.5
10%
4.5
US
TKO Group Holdings Inc
NYSE:TKO
182.5
39%
4.7
CN
Tencent Music Entertainment Group
NYSE:TME
19.6
19%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
Negative Multiple: -2.3 N/A N/A
FR
Bollore SE
PAR:BOL
8.7
-43%
N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -17.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Celtic PLC
LSE:CCP
Average EV/EBIT: 47.1
36.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
46.4
22%
2.1
US
Walt Disney Co
NYSE:DIS
17.4
19%
0.9
LU
Spotify Technology SA
NYSE:SPOT
63.8
43%
1.5
NL
Universal Music Group NV
AEX:UMG
29.7
18%
1.7
US
Live Nation Entertainment Inc
NYSE:LYV
24.5
17%
1.4
US
TKO Group Holdings Inc
NYSE:TKO
117.3
50%
2.3
CN
Tencent Music Entertainment Group
NYSE:TME
20.8
21%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
68
52%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -35.5 N/A N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 N/A N/A

See Also

Summary
CCP intrinsic value, competitors valuation, and company profile.
DCF Valuation
CCP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CCP stock valuation using valuation multiples.
Wall Street Estimates
CCP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CCP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 258,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.