As of 2025-07-06, the Intrinsic Value of Pagegroup PLC (PAGE.L) is 338.28 GBP. This PAGE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 263.80 GBP, the upside of Pagegroup PLC is 28.20%.
The range of the Intrinsic Value is 238.62 - 595.15 GBP
Based on its market price of 263.80 GBP and our intrinsic valuation, Pagegroup PLC (PAGE.L) is undervalued by 28.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 238.62 - 595.15 | 338.28 | 28.2% |
| DCF (Growth 10y) | 425.78 - 1,041.73 | 598.79 | 127.0% |
| DCF (EBITDA 5y) | 187.93 - 266.15 | 221.16 | -16.2% |
| DCF (EBITDA 10y) | 286.20 - 399.26 | 334.27 | 26.7% |
| Fair Value | 226.18 - 226.18 | 226.18 | -14.26% |
| P/E | 111.82 - 179.08 | 150.97 | -42.8% |
| EV/EBITDA | 110.12 - 187.18 | 139.67 | -47.1% |
| EPV | 382.69 - 498.80 | 440.75 | 67.1% |
| DDM - Stable | 82.52 - 247.84 | 165.18 | -37.4% |
| DDM - Multi | 380.80 - 781.30 | 501.74 | 90.2% |
| Market Cap (mil) | 829.35 |
| Beta | 1.55 |
| Outstanding shares (mil) | 3.14 |
| Enterprise Value (mil) | 870.79 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.98% |
| Cost of Debt | 4.29% |
| WACC | 8.10% |