As of 2026-05-27, the Intrinsic Value of Catalyst Media Group PLC (CMX.L) is 0.09 GBP. This CMX.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 42.50 GBP, the upside of Catalyst Media Group PLC is -99.80%.
The range of the Intrinsic Value is 0.77 - (3.14) GBP
Based on its market price of 42.50 GBP and our intrinsic valuation, Catalyst Media Group PLC (CMX.L) is overvalued by 99.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.71) - 0.77 | (0.00) | -100.0% |
| DCF (Growth 10y) | 0.77 - (3.14) | 0.09 | -99.8% |
| DCF (EBITDA 5y) | 1.64 - 1.51 | 1.58 | -96.3% |
| DCF (EBITDA 10y) | 1.46 - 1.31 | 1.39 | -96.7% |
| Fair Value | 77.05 - 77.05 | 77.05 | 81.29% |
| P/E | 2.59 - 46.85 | 22.50 | -47.1% |
| EV/EBITDA | (2.59) - (2.58) | (3.01) | -107.1% |
| EPV | (7.10) - (9.60) | (8.35) | -119.7% |
| DDM - Stable | 46.96 - 289.19 | 168.07 | 295.5% |
| DDM - Multi | 3.40 - 14.04 | 5.24 | -87.7% |
| Market Cap (mil) | 8.86 |
| Beta | -0.94 |
| Outstanding shares (mil) | 0.21 |
| Enterprise Value (mil) | 8.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.78% |
| Cost of Debt | 366.00% |
| WACC | 6.78% |