Capita (CHIX:CPIL) Intrinsic Value: Projected FCF: £-3.95 (As of Sep. 21, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

CHIX:CPIL Capita PLC CHIX:CPIL
57 GF Score
Price £2.27
GF Value £1.98
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is Capita Intrinsic Value: Projected FCF?

Capita CHIX:CPIL -2.69% 57 Intrinsic Value: Projected FCF is £-3.95 as of Sep. 21, 2026. GuruFocus rates CHIX:CPIL with a GF Score™ of 57/100 and a GF Value™ of £1.98 (Modestly Overvalued). The stock has 5 warning signs investors should review. Among 687 Business Services companies, Capita ranks worse than 145560.26% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-21), Capita's Intrinsic Value: Projected FCF is £-3.95. The stock price of Capita is £2.27. Therefore, Capita's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Capita's Intrinsic Value: Projected FCF or its related term are showing as below:

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Capita was 2.76. The lowest was 0.67. And the median was 1.78.

CHIX:CPIl's Price-to-Projected-FCF is not ranked *
in the Business Services industry.
Industry Median: 0.88
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Capita  (CHIX:CPIl) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Capita's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2.27/0.36172112622249
=6.28

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Capita Intrinsic Value: Projected FCF Related Terms


Capita Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Capita's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Capita Intrinsic Value: Projected FCF Chart

Capita Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - -2.04 -

Capita Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.98 0.79 1.40 - -

CHIX:CPIL vs CTAS, CPRT, GPN: Intrinsic Value: Projected FCF Comparison

For the Specialty Business Services subindustry, Capita's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Capita Price-to-Projected-FCF vs Business Services Industry

For the Business Services industry and Industrials sector, Capita's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Capita's Price-to-Projected-FCF falls into.


CHIX:CPIL
57GF Score
Capita PLC CHIX:CPIL
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Capita Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Capita's Free Cash Flow(6 year avg) = £0.34.

Capita's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*0.34285714285715+47.4*0.8)/113.856
=0.36

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of £-3.95 mean?
Capita (CHIX:CPIL) has a Intrinsic Value: Projected FCF of £-3.95 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Capita and its competitors. According to the industry distribution chart, Capita ranks #999999 out of 687 companies in the Business Services industry.
Is Capita's Intrinsic Value: Projected FCF too high?
Capita's current Intrinsic Value: Projected FCF is £-3.95. Based on the distribution chart, Capita ranks #999999 out of 687 companies in the Business Services industry, which is in the bottom quartile relative to peers. Overall, Capita has a GF Score™ of 57/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Capita's Intrinsic Value: Projected FCF compare to CTAS and CPRT?
According to the Business Services industry distribution chart, Capita ranks #999999 out of 687 companies for Intrinsic Value: Projected FCF. This places Capita in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.88. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Business Services company?
The median Intrinsic Value: Projected FCF among Business Services companies is 0.88, based on 687 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Capita and its competitors. For the Business Services industry, the median Intrinsic Value: Projected FCF is 0.88 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Capita's current Intrinsic Value: Projected FCF is £-3.95. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Capita stock overvalued right now?
Based on GuruFocus' analysis, Capita (CHIX:CPIL) is currently considered Modestly Overvalued. The stock's GF Value™ is £1.98, compared to a current price of £2.27 — trading 14.6% above its estimated fair value. The current Intrinsic Value: Projected FCF is £-3.95. Capita's overall GF Score™ is 57/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Capita (CHIX:CPIL), the current Intrinsic Value: Projected FCF is £-3.95 as of Sep. 21, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Capita (CHIX:CPIL) Overvalued in 2026?

Based on GuruFocus' analysis, Capita stock appears to be overvalued. The current stock price of £2.27 is trading 14.6% above its estimated GF Value™ of £1.98. GuruFocus considers Capita to be Modestly Overvalued.

Key valuation signals for CHIX:CPIL:

  • Intrinsic Value: Projected FCF: £-3.95
  • GF Value™: £1.98 vs. price of £2.27 (14.6% above fair value)
  • GF Score™: 57/100 with 5 warning signs

No single metric tells the full story. See the CHIX:CPIL stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Capita Business Description

Other Exchanges CPI:UKCTA0:Germany
Address 2 Kingdom Street, First Floor, London, GBR, W2 6BD
Capita PLC is a provider of business process services, driven by data, technology, and people focused on creating useful outcomes and value by working collaboratively with its clients as partners. The company provides consulting, transformation, and professional delivery services, drawing on its practical experience, and provides digitally enabled services and solutions, often under multi-year contracts. It operates across two divisions: Capita Public Service and Capita Experience. The company derives a majority of its revenue from the United Kingdom.
57GF Score

Get the complete analysis for CHIX:CPIL

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

£2.27
Price
£1.98
GF Value