As of 2026-02-09, the Intrinsic Value of Pan African Resources PLC (PAF.L) is 103.38 GBP. This PAF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.20 GBP, the upside of Pan African Resources PLC is -24.60%.
The range of the Intrinsic Value is 75.37 - 168.40 GBP
Based on its market price of 137.20 GBP and our intrinsic valuation, Pan African Resources PLC (PAF.L) is overvalued by 24.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 75.37 - 168.40 | 103.38 | -24.6% |
| DCF (Growth 10y) | 89.34 - 188.77 | 119.53 | -12.9% |
| DCF (EBITDA 5y) | 70.40 - 143.65 | 80.06 | -41.6% |
| DCF (EBITDA 10y) | 85.04 - 164.85 | 98.07 | -28.5% |
| Fair Value | 122.21 - 122.21 | 122.21 | -10.92% |
| P/E | 60.03 - 108.77 | 85.44 | -37.7% |
| EV/EBITDA | 34.22 - 80.02 | 45.83 | -66.6% |
| EPV | 0.42 - 2.36 | 1.39 | -99.0% |
| DDM - Stable | 46.94 - 133.06 | 90.00 | -34.4% |
| DDM - Multi | 56.88 - 126.71 | 78.68 | -42.7% |
| Market Cap (mil) | 2,919.33 |
| Beta | -0.15 |
| Outstanding shares (mil) | 21.28 |
| Enterprise Value (mil) | 3,025.19 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.30% |
| Cost of Debt | 9.85% |
| WACC | 7.29% |