As of 2024-12-11, the Intrinsic Value of Paragon Banking Group PLC (PAG.L) is
559.53 GBP. This PAG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 786.00 GBP, the upside of Paragon Banking Group PLC is
-28.80%.
The range of the Intrinsic Value is (1,134.09) - 3,743.83 GBP
559.53 GBP
Intrinsic Value
PAG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,134.09) - 3,743.83 |
559.53 |
-28.8% |
| DCF (Growth 10y) |
233.70 - 5,939.84 |
2,220.11 |
182.5% |
| DCF (EBITDA 5y) |
(590.82) - 1,914.93 |
832.95 |
6.0% |
| DCF (EBITDA 10y) |
794.26 - 3,974.58 |
2,517.78 |
220.3% |
| Fair Value |
1,577.92 - 1,577.92 |
1,577.92 |
100.75% |
| P/E |
663.69 - 961.55 |
815.21 |
3.7% |
| EV/EBITDA |
(2,200.27) - (342.30) |
(938.32) |
-219.4% |
| EPV |
(4,428.73) - (3,596.36) |
(4,012.55) |
-610.5% |
| DDM - Stable |
331.40 - 1,680.58 |
1,005.99 |
28.0% |
| DDM - Multi |
423.55 - 1,830.14 |
701.48 |
-10.8% |
PAG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,556.23 |
| Beta |
1.31 |
| Outstanding shares (mil) |
1.98 |
| Enterprise Value (mil) |
15,513.72 |
| Market risk premium |
5.98% |
| Cost of Equity |
14.23% |
| Cost of Debt |
5.00% |
| WACC |
4.77% |