As of 2024-12-12, the Intrinsic Value of Pebble Beach Systems Group PLC (PEB.L) is
17.75 GBP. This PEB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.50 GBP, the upside of Pebble Beach Systems Group PLC is
86.90%.
The range of the Intrinsic Value is 14.50 - 22.57 GBP
17.75 GBP
Intrinsic Value
PEB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.50 - 22.57 |
17.75 |
86.9% |
| DCF (Growth 10y) |
18.61 - 28.23 |
22.50 |
136.9% |
| DCF (EBITDA 5y) |
10.83 - 19.95 |
12.03 |
26.6% |
| DCF (EBITDA 10y) |
15.49 - 25.68 |
17.39 |
83.0% |
| Fair Value |
31.74 - 31.74 |
31.74 |
234.11% |
| P/E |
18.92 - 20.65 |
19.84 |
108.9% |
| EV/EBITDA |
9.05 - 22.58 |
11.31 |
19.1% |
| EPV |
18.89 - 25.59 |
22.24 |
134.1% |
| DDM - Stable |
7.24 - 14.37 |
10.80 |
13.7% |
| DDM - Multi |
8.75 - 14.13 |
10.86 |
14.3% |
PEB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11.84 |
| Beta |
0.66 |
| Outstanding shares (mil) |
1.25 |
| Enterprise Value (mil) |
16.76 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.61% |
| Cost of Debt |
5.20% |
| WACC |
8.93% |