As of 2024-12-15, the Intrinsic Value of Pagegroup PLC (PAGE.L) is
400.96 GBP. This PAGE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 359.00 GBP, the upside of Pagegroup PLC is
11.70%.
The range of the Intrinsic Value is 286.06 - 694.74 GBP
400.96 GBP
Intrinsic Value
PAGE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
286.06 - 694.74 |
400.96 |
11.7% |
| DCF (Growth 10y) |
340.02 - 775.58 |
463.33 |
29.1% |
| DCF (EBITDA 5y) |
137.68 - 251.63 |
190.48 |
-46.9% |
| DCF (EBITDA 10y) |
195.77 - 310.32 |
247.25 |
-31.1% |
| Fair Value |
400.54 - 400.54 |
400.54 |
11.57% |
| P/E |
177.52 - 308.01 |
249.72 |
-30.4% |
| EV/EBITDA |
88.07 - 277.64 |
186.55 |
-48.0% |
| EPV |
508.99 - 649.97 |
579.48 |
61.4% |
| DDM - Stable |
162.45 - 500.62 |
331.54 |
-7.6% |
| DDM - Multi |
379.28 - 762.80 |
492.88 |
37.3% |
PAGE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,136.33 |
| Beta |
1.07 |
| Outstanding shares (mil) |
3.17 |
| Enterprise Value (mil) |
1,189.65 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.39% |
| Cost of Debt |
4.29% |
| WACC |
7.91% |