As of 2025-06-30, the Intrinsic Value of Pan African Resources PLC (PAF.L) is 47.06 GBP. This PAF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.50 GBP, the upside of Pan African Resources PLC is 5.80%.
The range of the Intrinsic Value is 32.15 - 84.21 GBP
Based on its market price of 44.50 GBP and our intrinsic valuation, Pan African Resources PLC (PAF.L) is undervalued by 5.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.15 - 84.21 | 47.06 | 5.8% |
| DCF (Growth 10y) | 35.83 - 86.75 | 50.56 | 13.6% |
| DCF (EBITDA 5y) | 28.21 - 61.00 | 36.81 | -17.3% |
| DCF (EBITDA 10y) | 33.97 - 69.48 | 43.80 | -1.6% |
| Fair Value | 51.53 - 51.53 | 51.53 | 15.79% |
| P/E | 18.43 - 45.75 | 33.12 | -25.6% |
| EV/EBITDA | 9.41 - 27.69 | 15.79 | -64.5% |
| EPV | (0.05) - 3.20 | 1.58 | -96.5% |
| DDM - Stable | 23.10 - 69.37 | 46.24 | 3.9% |
| DDM - Multi | 27.45 - 64.97 | 38.70 | -13.0% |
| Market Cap (mil) | 1,004.51 |
| Beta | 1.04 |
| Outstanding shares (mil) | 22.57 |
| Enterprise Value (mil) | 1,168.04 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.74% |
| Cost of Debt | 8.71% |
| WACC | 7.61% |