Celtic PLC
LSE:CCP

Watchlist Manager
Celtic PLC Logo
Celtic PLC
LSE:CCP
Watchlist
Price: 199 GBX Market Closed
Market Cap: 189m GBX
Section:
 

Relative Value

The Relative Value of one CCP stock under the Base Case scenario is 137.05 GBX. Compared to the current market price of 199 GBX, Celtic PLC is Overvalued by 31%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CCP Relative Value
Base Case
137.05 GBX
Overvaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.3
P/S
P/S
Price to Sales
1.3
vs History
33
vs Industry
47
Median 3Y
1.1
Median 5Y
1.3
Industry
1.5
Forward
1.7
More Details
5.6
P/E
P/E
Price to Earnings
5.6
vs History
44
vs Industry
41
Median 3Y
5.6
Median 5Y
5.5
Industry
17.2
Forward
134.1
More Details
9.5
P/OCF
P/OCF
Price to OCF
9.5
vs History
11
vs Industry
39
Median 3Y
7.1
Median 5Y
4.9
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
39
Median 3Y
-5.5
Median 5Y
-5.5
Industry
15.4
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
41
vs Industry
56
Median 3Y
1.1
Median 5Y
1.2
Industry
1.8
More Details
0.8
EV/S
EV/S
Enterprise Value to Sales
0.8
vs History
44
vs Industry
58
Median 3Y
0.6
Median 5Y
0.8
Industry
1.6
Forward
1
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
More Details
4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4
vs History
25
vs Industry
40
Median 3Y
3.1
Median 5Y
1.7
Industry
8.9
Forward
38.8
More Details
9.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
9.1
vs History
17
vs Industry
9
Median 3Y
7.3
Median 5Y
2.5
Industry
12.7
Forward
-225
More Details
5.8
EV/OCF
EV/OCF
Enterprise Value to OCF
5.8
vs History
11
vs Industry
47
Median 3Y
3.8
Median 5Y
2.2
Industry
10.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
47
Median 3Y
-3.2
Median 5Y
-3.5
Industry
12.7
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
31
vs Industry
59
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4
More Details

Multiples Across Competitors

CCP Competitors Multiples
Celtic PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Celtic PLC
LSE:CCP
188.8m GBP 1.3 5.6 4 9.1
US
Netflix Inc
NASDAQ:NFLX
380.7B USD 8.8 36.5 13.4 30.5
US
Walt Disney Co
NYSE:DIS
207.8B USD 2.2 16.7 12.4 17.2
LU
Spotify Technology SA
NYSE:SPOT
118B USD 6 71.7 44.3 46.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.5B USD 1.9 145.4 5.1 57
NL
Universal Music Group NV
AEX:UMG
40.7B EUR 2.7 7.2 8.6 8.6
US
TKO Group Holdings Inc
NYSE:TKO
39.7B USD 9.2 173.6 29.4 42
US
Live Nation Entertainment Inc
NYSE:LYV
33.8B USD 1.4 104.8 17.2 25.4
CN
Tencent Music Entertainment Group
NYSE:TME
27.9B USD 6.2 18.1 18.8 18.8
US
Roku Inc
NASDAQ:ROKU
16.6B USD 3.6 -598.5 -178.6 -128.7
US
Warner Music Group Corp
NASDAQ:WMG
15.9B USD 2.4 44 15.1 21.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Celtic PLC
LSE:CCP
Average EV/EBITDA: 16.8
4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.4
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.4
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.3
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.4
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.8
22%
0.9
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -178.6 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1

See Also

Summary
CCP intrinsic value, competitors valuation, and company profile.
DCF Valuation
CCP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CCP stock valuation using valuation multiples.
Wall Street Estimates
CCP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CCP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 307,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.