As of 2025-05-15, the Intrinsic Value of Pacific Assets Trust PLC (PAC.L) is 497.47 GBP. This PAC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 350.00 GBP, the upside of Pacific Assets Trust PLC is 42.10%.
The range of the Intrinsic Value is 438.40 - 579.28 GBP
Based on its market price of 350.00 GBP and our intrinsic valuation, Pacific Assets Trust PLC (PAC.L) is undervalued by 42.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 438.40 - 579.28 | 497.47 | 42.1% |
| DCF (Growth 10y) | 471.97 - 609.57 | 530.00 | 51.4% |
| DCF (EBITDA 5y) | 294.31 - 375.57 | 342.92 | -2.0% |
| DCF (EBITDA 10y) | 363.72 - 448.63 | 410.63 | 17.3% |
| Fair Value | 1.54 - 1.54 | 1.54 | -99.56% |
| P/E | 234.44 - 315.31 | 268.94 | -23.2% |
| EV/EBITDA | 332.87 - 788.31 | 533.20 | 52.3% |
| EPV | 401.11 - 482.04 | 441.58 | 26.2% |
| DDM - Stable | 463.14 - 864.47 | 663.81 | 89.7% |
| DDM - Multi | 173.26 - 265.01 | 210.49 | -39.9% |
| Market Cap (mil) | 403.30 |
| Beta | 0.59 |
| Outstanding shares (mil) | 1.15 |
| Enterprise Value (mil) | 403.30 |
| Market risk premium | 5.34% |
| Cost of Equity | 12.85% |
| Cost of Debt | 5.00% |
| WACC | 8.75% |