As of 2024-12-11, the Intrinsic Value of Pacific Assets Trust PLC (PAC.L) is
472.34 GBP. This PAC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 371.00 GBP, the upside of Pacific Assets Trust PLC is
27.30%.
The range of the Intrinsic Value is 416.26 - 550.02 GBP
472.34 GBP
Intrinsic Value
PAC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
416.26 - 550.02 |
472.34 |
27.3% |
| DCF (Growth 10y) |
448.13 - 578.79 |
503.24 |
35.6% |
| DCF (EBITDA 5y) |
242.15 - 337.00 |
278.46 |
-24.9% |
| DCF (EBITDA 10y) |
318.89 - 410.94 |
355.12 |
-4.3% |
| Fair Value |
1.54 - 1.54 |
1.54 |
-99.58% |
| P/E |
259.94 - 351.51 |
309.95 |
-16.5% |
| EV/EBITDA |
338.37 - 676.45 |
467.33 |
26.0% |
| EPV |
380.85 - 457.70 |
419.27 |
13.0% |
| DDM - Stable |
439.75 - 820.81 |
630.28 |
69.9% |
| DDM - Multi |
164.51 - 251.63 |
199.86 |
-46.1% |
PAC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
450.24 |
| Beta |
0.59 |
| Outstanding shares (mil) |
1.21 |
| Enterprise Value (mil) |
450.24 |
| Market risk premium |
5.34% |
| Cost of Equity |
12.85% |
| Cost of Debt |
5.00% |
| WACC |
8.75% |