As of 2024-12-15, the Intrinsic Value of PCF Group PLC (PCF.L) is
120.37 GBP. This PCF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.95 GBP, the upside of PCF Group PLC is
12,570.10%.
The range of the Intrinsic Value is 74.17 - 196.76 GBP
120.37 GBP
Intrinsic Value
PCF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.17 - 196.76 |
120.37 |
12570.1% |
| DCF (Growth 10y) |
207.84 - 412.73 |
285.19 |
29920.0% |
| DCF (EBITDA 5y) |
(31.66) - (20.70) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
57.82 - 84.73 |
66.66 |
6917.1% |
| Fair Value |
-32.07 - -32.07 |
-32.07 |
-3,475.84% |
| P/E |
(45.67) - (55.29) |
(49.87) |
-5349.4% |
| EV/EBITDA |
(131.87) - (51.47) |
(99.69) |
-10593.8% |
| EPV |
33.35 - 79.09 |
56.22 |
5817.9% |
| DDM - Stable |
(1.30) - (5.99) |
(3.64) |
-483.5% |
| DDM - Multi |
(0.13) - (0.82) |
(0.25) |
-126.0% |
PCF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2.25 |
| Beta |
1.35 |
| Outstanding shares (mil) |
2.37 |
| Enterprise Value (mil) |
296.42 |
| Market risk premium |
5.98% |
| Cost of Equity |
221.45% |
| Cost of Debt |
5.00% |
| WACC |
5.20% |