PAGE.L
Pagegroup PLC
Price:  
265.40 
GBP
Volume:  
187,621.00
United Kingdom | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PAGE.L Intrinsic Value

26.80 %
Upside

What is the intrinsic value of PAGE.L?

As of 2025-07-19, the Intrinsic Value of Pagegroup PLC (PAGE.L) is 336.54 GBP. This PAGE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 265.40 GBP, the upside of Pagegroup PLC is 26.80%.

The range of the Intrinsic Value is 240.37 - 574.34 GBP

Is PAGE.L undervalued or overvalued?

Based on its market price of 265.40 GBP and our intrinsic valuation, Pagegroup PLC (PAGE.L) is undervalued by 26.80%.

265.40 GBP
Stock Price
336.54 GBP
Intrinsic Value
Intrinsic Value Details

PAGE.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 240.37 - 574.34 336.54 26.8%
DCF (Growth 10y) 429.47 - 1,004.22 595.76 124.5%
DCF (EBITDA 5y) 192.94 - 258.25 221.82 -16.4%
DCF (EBITDA 10y) 291.59 - 388.64 334.33 26.0%
Fair Value 224.64 - 224.64 224.64 -15.36%
P/E 111.60 - 175.61 150.35 -43.3%
EV/EBITDA 112.35 - 184.77 140.35 -47.1%
EPV 383.90 - 490.19 437.05 64.7%
DDM - Stable 83.21 - 240.58 161.90 -39.0%
DDM - Multi 383.58 - 759.23 500.01 88.4%

PAGE.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 840.09
Beta 1.57
Outstanding shares (mil) 3.17
Enterprise Value (mil) 881.53
Market risk premium 5.98%
Cost of Equity 8.96%
Cost of Debt 4.29%
WACC 8.10%