As of 2025-06-22, the Intrinsic Value of Palace Capital PLC (PCA.L) is 200.46 GBP. This PCA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 221.00 GBP, the upside of Palace Capital PLC is -9.30%.
The range of the Intrinsic Value is 170.27 - 265.65 GBP
Based on its market price of 221.00 GBP and our intrinsic valuation, Palace Capital PLC (PCA.L) is overvalued by 9.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 170.27 - 265.65 | 200.46 | -9.3% |
| DCF (Growth 10y) | 177.82 - 267.31 | 206.40 | -6.6% |
| DCF (EBITDA 5y) | 148.50 - 178.32 | 162.72 | -26.4% |
| DCF (EBITDA 10y) | 160.41 - 192.02 | 175.05 | -20.8% |
| Fair Value | 122.51 - 122.51 | 122.51 | -44.56% |
| P/E | 61.23 - 112.22 | 77.16 | -65.1% |
| EV/EBITDA | 145.93 - 195.30 | 169.24 | -23.4% |
| EPV | 331.19 - 405.94 | 368.56 | 66.8% |
| DDM - Stable | 45.04 - 122.48 | 83.76 | -62.1% |
| DDM - Multi | 84.38 - 137.10 | 101.53 | -54.1% |
| Market Cap (mil) | 64.13 |
| Beta | 0.57 |
| Outstanding shares (mil) | 0.29 |
| Enterprise Value (mil) | 41.91 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.61% |
| Cost of Debt | 4.29% |
| WACC | 7.23% |