As of 2025-05-15, the Intrinsic Value of Pebble Group PLC (PEBB.L) is 54.49 GBP. This PEBB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.00 GBP, the upside of Pebble Group PLC is 51.40%.
The range of the Intrinsic Value is 48.33 - 63.67 GBP
Based on its market price of 36.00 GBP and our intrinsic valuation, Pebble Group PLC (PEBB.L) is undervalued by 51.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.33 - 63.67 | 54.49 | 51.4% |
| DCF (Growth 10y) | 54.21 - 71.53 | 61.20 | 70.0% |
| DCF (EBITDA 5y) | 53.10 - 67.16 | 58.35 | 62.1% |
| DCF (EBITDA 10y) | 56.17 - 71.56 | 62.15 | 72.7% |
| Fair Value | 99.33 - 99.33 | 99.33 | 175.92% |
| P/E | 56.74 - 77.48 | 64.72 | 79.8% |
| EV/EBITDA | 60.91 - 97.94 | 78.55 | 118.2% |
| EPV | 173.90 - 225.21 | 199.55 | 454.3% |
| DDM - Stable | 25.68 - 48.89 | 37.29 | 3.6% |
| DDM - Multi | 31.96 - 47.63 | 38.27 | 6.3% |
| Market Cap (mil) | 57.68 |
| Beta | -0.01 |
| Outstanding shares (mil) | 1.60 |
| Enterprise Value (mil) | 48.06 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.57% |
| Cost of Debt | 5.43% |
| WACC | 9.00% |