As of 2024-12-15, the Intrinsic Value of Pebble Group PLC (PEBB.L) is 58.70 GBP. This PEBB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.00 GBP, the upside of Pebble Group PLC is 30.50%.

The range of the Intrinsic Value is 43.43 - 93.43 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	43.43 - 93.43	58.70	30.5%
DCF (Growth 10y)	44.23 - 88.04	57.74	28.3%
DCF (EBITDA 5y)	34.39 - 41.62	36.41	-19.1%
DCF (EBITDA 10y)	43.47 - 54.90	47.32	5.2%
Fair Value	17.42 - 17.42	17.42	-61.28%
P/E	41.50 - 56.66	47.32	5.1%
EV/EBITDA	39.32 - 54.13	44.69	-0.7%
EPV	129.25 - 173.03	151.14	235.9%
DDM - Stable	32.54 - 90.91	61.72	37.2%
DDM - Multi	43.89 - 92.19	59.13	31.4%