As of 2024-12-12, the Intrinsic Value of Pan African Resources PLC (PAF.L) is 66.11 GBP. This PAF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.40 GBP, the upside of Pan African Resources PLC is 72.20%.

The range of the Intrinsic Value is 53.25 - 87.12 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	53.25 - 87.12	66.11	72.2%
DCF (Growth 10y)	73.89 - 121.11	91.86	139.2%
DCF (EBITDA 5y)	62.63 - 76.65	68.91	79.5%
DCF (EBITDA 10y)	82.65 - 107.99	93.94	144.6%
Fair Value	61.92 - 61.92	61.92	61.25%
P/E	26.29 - 63.70	38.52	0.3%
EV/EBITDA	23.03 - 41.79	29.60	-22.9%
EPV	4.74 - 8.17	6.45	-83.2%
DDM - Stable	24.58 - 48.04	36.31	-5.5%
DDM - Multi	46.73 - 73.53	57.35	49.3%