What is the intrinsic value of CIN.AX?

As of 2026-07-22, the Intrinsic Value of Carlton Investments Ltd (CIN.AX) is 22.60 AUD. This CIN.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.89 AUD, the upside of Carlton Investments Ltd is -33.30%.

The range of the Intrinsic Value is 18.35 - 30.02 AUD

Is CIN.AX undervalued or overvalued?

Based on its market price of 33.89 AUD and our intrinsic valuation, Carlton Investments Ltd (CIN.AX) is overvalued by 33.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	18.35 - 30.02	22.60	-33.3%
DCF (Growth 10y)	19.97 - 30.77	23.95	-29.3%
DCF (EBITDA 5y)	17.04 - 30.97	23.05	-32.0%
DCF (EBITDA 10y)	19.02 - 31.47	24.26	-28.4%
Fair Value	8.88 - 8.88	8.88	-73.78%
P/E	32.61 - 40.84	33.91	0.1%
EV/EBITDA	12.65 - 29.54	19.44	-42.6%
EPV	13.89 - 17.33	15.61	-53.9%
DDM - Stable	10.90 - 24.50	17.70	-47.8%
DDM - Multi	15.93 - 25.95	19.59	-42.2%