Is PDG.L undervalued or overvalued?

As of 2025-03-22, 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%. This means that PDG.L is undervalued by 16.20%.

The range of the Intrinsic Value is 35.69 - 57.70 GBP

	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)	30.86 - 40.01	35.75	-6.4%
DCF (EBITDA 10y)	38.33 - 51.35	44.69	17.0%
Fair Value	40.08 - 40.08	40.08	4.93%
P/E	26.56 - 39.60	35.29	-7.6%
EV/EBITDA	18.54 - 50.12	34.64	-9.3%
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%