As of 2024-12-15, the Intrinsic Value of Pets at Home Group PLC (PETS.L) is
336.45 GBP. This PETS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 224.60 GBP, the upside of Pets at Home Group PLC is
49.80%.
The range of the Intrinsic Value is 250.24 - 491.05 GBP
336.45 GBP
Intrinsic Value
PETS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
250.24 - 491.05 |
336.45 |
49.8% |
| DCF (Growth 10y) |
326.14 - 618.70 |
431.24 |
92.0% |
| DCF (EBITDA 5y) |
234.00 - 296.04 |
272.55 |
21.3% |
| DCF (EBITDA 10y) |
310.30 - 415.82 |
367.84 |
63.8% |
| Fair Value |
427.81 - 427.81 |
427.81 |
90.48% |
| P/E |
287.05 - 427.47 |
379.76 |
69.1% |
| EV/EBITDA |
268.30 - 339.14 |
310.58 |
38.3% |
| EPV |
357.06 - 542.50 |
449.78 |
100.3% |
| DDM - Stable |
122.90 - 281.23 |
202.06 |
-10.0% |
| DDM - Multi |
213.25 - 368.36 |
269.12 |
19.8% |
PETS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,039.49 |
| Beta |
1.24 |
| Outstanding shares (mil) |
4.63 |
| Enterprise Value (mil) |
1,408.69 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.61% |
| Cost of Debt |
4.46% |
| WACC |
7.17% |