Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
CPI Capita PLC

Capita PLC
LSE:CPI

Watchlist Manager
Capita PLC Logo
Capita PLC
LSE:CPI
Watchlist
Price: 281.543 GBX 2.01% Market Closed
Market Cap: £340.2m
Write Note Create Alert

DCF Value

The DCF Value for Capita PLC (CPI) under the Base Case is GBX. Compared with the current market price of 281.543 GBX, the stock appears .

Key assumptions
CPI DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth -1.1%
Operating Margin 3.5%3.2%
Cash Flow Conversion 80%
Forecast Period 5 years
Model Settings
Template via FCFF
Discount Rate 10.7%
Exit Multiple 2.2x EV/EBIT
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue CPI Research

Summary
CPI intrinsic value, competitors valuation, and company profile.
DCF Valuation
CPI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CPI stock valuation using valuation multiples.
Wall St Estimates
CPI price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CPI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Capita PLC listings:
OTC • USD
CTAGY
 OTC • USD
CTAGF
 F • EUR
CTA0