As of 2024-12-15, the Intrinsic Value of PayPoint plc (PAY.L) is
1,043.18 GBP. This PAY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 792.00 GBP, the upside of PayPoint plc is
31.70%.
The range of the Intrinsic Value is 786.05 - 1,657.30 GBP
1,043.18 GBP
Intrinsic Value
PAY.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
786.05 - 1,657.30 |
1,043.18 |
31.7% |
| DCF (Growth 10y) |
846.63 - 1,686.75 |
1,097.23 |
38.5% |
| DCF (EBITDA 5y) |
524.19 - 730.93 |
635.97 |
-19.7% |
| DCF (EBITDA 10y) |
652.07 - 897.10 |
775.17 |
-2.1% |
| Fair Value |
1,152.66 - 1,152.66 |
1,152.66 |
45.54% |
| P/E |
692.48 - 846.92 |
792.36 |
0.0% |
| EV/EBITDA |
499.71 - 907.40 |
688.03 |
-13.1% |
| EPV |
813.25 - 1,073.82 |
943.54 |
19.1% |
| DDM - Stable |
385.68 - 1,124.59 |
755.13 |
-4.7% |
| DDM - Multi |
554.23 - 1,154.88 |
738.84 |
-6.7% |
PAY.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
567.34 |
| Beta |
0.54 |
| Outstanding shares (mil) |
0.72 |
| Enterprise Value (mil) |
501.14 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.51% |
| Cost of Debt |
4.67% |
| WACC |
8.66% |