Is PAGE.L undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of Pagegroup PLC (PAGE.L) is 371.79 GBP. This PAGE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 324.20 GBP, the upside of Pagegroup PLC is 14.70%. This means that PAGE.L is undervalued by 14.70%.
The range of the Intrinsic Value is 249.00 - 773.40 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 249.00 - 773.40 | 371.79 | 14.7% |
| DCF (Growth 10y) | 458.56 - 1,418.48 | 684.26 | 111.1% |
| DCF (EBITDA 5y) | 169.36 - 263.21 | 225.99 | -30.3% |
| DCF (EBITDA 10y) | 271.17 - 405.26 | 345.32 | 6.5% |
| Fair Value | 223.13 - 223.13 | 223.13 | -31.18% |
| P/E | 102.28 - 174.42 | 141.31 | -56.4% |
| EV/EBITDA | 86.92 - 161.44 | 126.27 | -61.1% |
| EPV | 400.60 - 547.58 | 474.09 | 46.2% |
| DDM - Stable | 92.76 - 356.81 | 224.78 | -30.7% |
| DDM - Multi | 424.34 - 1,108.18 | 596.82 | 84.1% |
| Market Cap (mil) | 1,033.16 |
| Beta | 1.28 |
| Outstanding shares (mil) | 3.19 |
| Enterprise Value (mil) | 1,074.61 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.99% |
| Cost of Debt | 4.29% |
| WACC | 7.50% |