As of 2025-07-12, the Intrinsic Value of Pebble Beach Systems Group PLC (PEB.L) is 1.31 GBP. This PEB.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 9.00 GBP, the upside of Pebble Beach Systems Group PLC is -85.40%.
The range of the Intrinsic Value is 0.42 - 4.23 GBP
Based on its market price of 9.00 GBP and our intrinsic valuation, Pebble Beach Systems Group PLC (PEB.L) is overvalued by 85.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (23.37) - (8.51) | (11.74) | -230.5% |
| DCF (Growth 10y) | (8.15) - (20.07) | (10.76) | -219.6% |
| DCF (EBITDA 5y) | 0.42 - 4.23 | 1.31 | -85.4% |
| DCF (EBITDA 10y) | (1.28) - 2.30 | (1,234.50) | -123450.0% |
| Fair Value | -5.25 - -5.25 | -5.25 | -158.32% |
| P/E | (14.89) - (18.52) | (15.38) | -270.9% |
| EV/EBITDA | 0.19 - 8.44 | 3.32 | -63.1% |
| EPV | 11.23 - 14.93 | 13.08 | 45.3% |
| DDM - Stable | (13.27) - (70.65) | (41.96) | -566.2% |
| DDM - Multi | (8.47) - (35.51) | (13.73) | -252.6% |
| Market Cap (mil) | 11.21 |
| Beta | 0.34 |
| Outstanding shares (mil) | 1.25 |
| Enterprise Value (mil) | 15.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.44% |
| Cost of Debt | 6.81% |
| WACC | 7.23% |