
Celtic PLC
LSE:CCP

Intrinsic Value
The intrinsic value of one
CCP
stock under the Base Case scenario is
84.51
GBX.
Compared to the current market price of 151.5 GBX,
Celtic PLC
is
Overvalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Celtic PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Celtic PLC
Balance Sheet Decomposition
Celtic PLC
Current Assets | 106.6m |
Cash & Short-Term Investments | 65.4m |
Receivables | 28.3m |
Other Current Assets | 12.9m |
Non-Current Assets | 135.4m |
PP&E | 68.6m |
Intangibles | 46.5m |
Other Non-Current Assets | 20.3m |
Free Cash Flow Analysis
Celtic PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Celtic PLC
Revenue
|
122.8m
GBP
|
Operating Expenses
|
-120.5m
GBP
|
Operating Income
|
2.3m
GBP
|
Other Expenses
|
21.3m
GBP
|
Net Income
|
23.6m
GBP
|
CCP Profitability Score
Profitability Due Diligence
Celtic PLC's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Celtic PLC's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
CCP Solvency Score
Solvency Due Diligence
Celtic PLC's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Score
Celtic PLC's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CCP Price Targets Summary
Celtic PLC
According to Wall Street analysts, the average 1-year price target for
CCP
is 212.16 GBX
with a low forecast of 210.08 GBX and a high forecast of 218.4 GBX.
Dividends
Current shareholder yield for CCP is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CCP
stock under the Base Case scenario is
84.51
GBX.
Compared to the current market price of 151.5 GBX,
Celtic PLC
is
Overvalued by 44%.