As of 2025-07-03, the Intrinsic Value of Petards Group PLC (PEG.L) is 2.95 GBP. This PEG.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 8.25 GBP, the upside of Petards Group PLC is -64.30%.
The range of the Intrinsic Value is (1.59) - 6.70 GBP
Based on its market price of 8.25 GBP and our intrinsic valuation, Petards Group PLC (PEG.L) is overvalued by 64.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (41.08) - (17.91) | (23.35) | -383.1% |
| DCF (Growth 10y) | (10.17) - (10.72) | (10.38) | -225.8% |
| DCF (EBITDA 5y) | (5.83) - (3.12) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1.59) - 6.70 | 2.95 | -64.3% |
| Fair Value | -17.19 - -17.19 | -17.19 | -308.32% |
| P/E | (72.39) - (87.65) | (82.92) | -1105.2% |
| EV/EBITDA | 2.98 - 8.43 | 6.39 | -22.6% |
| EPV | 13.77 - 21.37 | 17.57 | 113.0% |
| DDM - Stable | (31.28) - (124.95) | (78.11) | -1046.8% |
| DDM - Multi | (3.82) - (12.14) | (5.84) | -170.8% |
| Market Cap (mil) | 4.93 |
| Beta | 0.75 |
| Outstanding shares (mil) | 0.60 |
| Enterprise Value (mil) | 7.32 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.08% |
| Cost of Debt | 8.44% |
| WACC | 8.79% |