What is the intrinsic value of PAC.AX?
As of 2025-07-03, the Intrinsic Value of Pacific Current Group Ltd (PAC.AX) is
164.83 AUD. This PAC.AX valuation is based on the model Peter Lynch Fair Value.
With the current market price of 10.81 AUD, the upside of Pacific Current Group Ltd is
1,424.78%.
Is PAC.AX undervalued or overvalued?
Based on its market price of 10.81 AUD and our intrinsic valuation, Pacific Current Group Ltd (PAC.AX) is undervalued by 1,424.78%.
164.83 AUD
Intrinsic Value
PAC.AX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
(245.76) - (46.66) |
(76.72) |
-809.8% |
DCF (Growth 10y) |
(47.15) - (224.74) |
(74.18) |
-786.2% |
DCF (EBITDA 5y) |
(16.54) - (23.08) |
(1,234.50) |
-123450.0% |
DCF (EBITDA 10y) |
(23.52) - (31.19) |
(1,234.50) |
-123450.0% |
Fair Value |
164.83 - 164.83 |
164.83 |
1,424.78% |
P/E |
35.65 - 81.36 |
53.49 |
394.8% |
EV/EBITDA |
2.67 - 5.61 |
3.78 |
-65.0% |
EPV |
6.18 - 8.27 |
7.22 |
-33.2% |
DDM - Stable |
81.57 - 417.44 |
249.51 |
2208.1% |
DDM - Multi |
48.50 - 191.38 |
77.20 |
614.2% |
PAC.AX Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
325.92 |
Beta |
0.16 |
Outstanding shares (mil) |
30.15 |
Enterprise Value (mil) |
309.09 |
Market risk premium |
5.10% |
Cost of Equity |
7.54% |
Cost of Debt |
5.50% |
WACC |
7.01% |