As of 2024-12-12, the Intrinsic Value of Palace Capital PLC (PCA.L) is
267.69 GBP. This PCA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 218.00 GBP, the upside of Palace Capital PLC is
22.80%.
The range of the Intrinsic Value is 208.06 - 412.86 GBP
267.69 GBP
Intrinsic Value
PCA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
208.06 - 412.86 |
267.69 |
22.8% |
| DCF (Growth 10y) |
221.79 - 418.33 |
279.55 |
28.2% |
| DCF (EBITDA 5y) |
186.06 - 218.22 |
209.61 |
-3.8% |
| DCF (EBITDA 10y) |
205.91 - 249.21 |
233.03 |
6.9% |
| Fair Value |
-802.48 - -802.48 |
-802.48 |
-468.11% |
| P/E |
(292.74) - (376.84) |
(377.16) |
-273.0% |
| EV/EBITDA |
263.33 - 326.14 |
301.11 |
38.1% |
| EPV |
497.11 - 665.00 |
581.06 |
166.5% |
| DDM - Stable |
(316.36) - (921.67) |
(619.01) |
-384.0% |
| DDM - Multi |
(205.40) - (470.15) |
(286.47) |
-231.4% |
PCA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
63.56 |
| Beta |
0.29 |
| Outstanding shares (mil) |
0.29 |
| Enterprise Value (mil) |
52.09 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.12% |
| Cost of Debt |
5.80% |
| WACC |
6.96% |