As of 2024-12-12, the Intrinsic Value of Picton Property Income Ltd (PCTN.L) is
36.27 GBP. This PCTN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.40 GBP, the upside of Picton Property Income Ltd is
-47.00%.
The range of the Intrinsic Value is 16.60 - 83.68 GBP
36.27 GBP
Intrinsic Value
PCTN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.60 - 83.68 |
36.27 |
-47.0% |
| DCF (Growth 10y) |
20.78 - 84.51 |
39.68 |
-42.0% |
| DCF (EBITDA 5y) |
20.90 - 37.58 |
28.64 |
-58.1% |
| DCF (EBITDA 10y) |
23.94 - 44.95 |
33.43 |
-51.1% |
| Fair Value |
-21.77 - -21.77 |
-21.77 |
-131.83% |
| P/E |
(8.99) - (10.69) |
(10.02) |
-114.6% |
| EV/EBITDA |
33.19 - 62.54 |
52.05 |
-23.9% |
| EPV |
12.37 - 33.46 |
22.92 |
-66.5% |
| DDM - Stable |
(5.97) - (16.07) |
(11.02) |
-116.1% |
| DDM - Multi |
(3.50) - (7.65) |
(4.84) |
-107.1% |
PCTN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
376.28 |
| Beta |
0.82 |
| Outstanding shares (mil) |
5.50 |
| Enterprise Value (mil) |
585.33 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.55% |
| Cost of Debt |
5.32% |
| WACC |
7.57% |