As of 2024-12-13, the Intrinsic Value of Polar Capital Global Healthcare Trust PLC (PCGH.L) is
230.42 GBP. This PCGH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 361.00 GBP, the upside of Polar Capital Global Healthcare Trust PLC is
-36.20%.
The range of the Intrinsic Value is 187.92 - 303.30 GBP
230.42 GBP
Intrinsic Value
PCGH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
187.92 - 303.30 |
230.42 |
-36.2% |
| DCF (Growth 10y) |
202.35 - 306.73 |
241.24 |
-33.2% |
| DCF (EBITDA 5y) |
103.68 - 145.77 |
121.11 |
-66.5% |
| DCF (EBITDA 10y) |
144.35 - 187.36 |
162.31 |
-55.0% |
| Fair Value |
1,622.15 - 1,622.15 |
1,622.15 |
349.35% |
| P/E |
134.73 - 652.75 |
335.28 |
-7.1% |
| EV/EBITDA |
100.07 - 396.16 |
239.57 |
-33.6% |
| EPV |
260.15 - 323.32 |
291.73 |
-19.2% |
| DDM - Stable |
461.51 - 1,019.89 |
740.70 |
105.2% |
| DDM - Multi |
126.41 - 216.79 |
159.67 |
-55.8% |
PCGH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
433.97 |
| Beta |
0.66 |
| Outstanding shares (mil) |
1.20 |
| Enterprise Value (mil) |
434.76 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.78% |
| Cost of Debt |
4.29% |
| WACC |
9.76% |