As of 2024-12-11, the Intrinsic Value of Pendragon PLC (PDG.L) is
44.38 GBP. This PDG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.20 GBP, the upside of Pendragon PLC is
16.20%.
The range of the Intrinsic Value is 35.69 - 57.70 GBP
44.38 GBP
Intrinsic Value
PDG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.69 - 57.70 |
44.38 |
16.2% |
| DCF (Growth 10y) |
42.23 - 66.36 |
51.81 |
35.6% |
| DCF (EBITDA 5y) |
30.47 - 38.67 |
34.36 |
-10.1% |
| DCF (EBITDA 10y) |
38.07 - 50.32 |
43.70 |
14.4% |
| Fair Value |
40.08 - 40.08 |
40.08 |
4.93% |
| P/E |
25.97 - 40.24 |
35.72 |
-6.5% |
| EV/EBITDA |
18.04 - 51.67 |
35.02 |
-8.3% |
| EPV |
135.47 - 188.33 |
161.90 |
323.8% |
| DDM - Stable |
14.13 - 25.99 |
20.06 |
-47.5% |
| DDM - Multi |
17.35 - 25.76 |
20.80 |
-45.6% |
PDG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
655.04 |
| Beta |
-0.20 |
| Outstanding shares (mil) |
17.15 |
| Enterprise Value (mil) |
824.34 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.79% |
| Cost of Debt |
10.48% |
| WACC |
10.66% |