As of 2025-10-08, the Intrinsic Value of Cash Converters International Ltd (CCV.AX) is 1.19 AUD. This CCV.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.33 AUD, the upside of Cash Converters International Ltd is 260.60%.
The range of the Intrinsic Value is 0.87 - 1.80 AUD
Based on its market price of 0.33 AUD and our intrinsic valuation, Cash Converters International Ltd (CCV.AX) is undervalued by 260.60%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 0.87 - 1.80 | 1.19 | 260.6% |
DCF (Growth 10y) | 1.19 - 2.41 | 1.61 | 387.4% |
DCF (EBITDA 5y) | 0.76 - 1.88 | 1.30 | 295.0% |
DCF (EBITDA 10y) | 1.06 - 2.43 | 1.68 | 409.8% |
Fair Value | 0.20 - 0.20 | 0.20 | -40.89% |
P/E | 0.35 - 0.50 | 0.43 | 30.6% |
EV/EBITDA | 0.57 - 1.68 | 1.29 | 290.8% |
EPV | 0.92 - 1.56 | 1.24 | 275.6% |
DDM - Stable | 0.21 - 0.50 | 0.35 | 7.5% |
DDM - Multi | 0.35 - 0.64 | 0.45 | 37.2% |
Market Cap (mil) | 207.09 |
Beta | 0.99 |
Outstanding shares (mil) | 627.55 |
Enterprise Value (mil) | 340.15 |
Market risk premium | 5.10% |
Cost of Equity | 10.43% |
Cost of Debt | 5.50% |
WACC | 7.27% |