As of 2025-07-13, the Intrinsic Value of Princess Private Equity Holding Ltd (PEY.L) is 16.90 EUR. This PEY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.64 EUR, the upside of Princess Private Equity Holding Ltd is 75.30%.
The range of the Intrinsic Value is 14.89 - 19.67 EUR
Based on its market price of 9.64 EUR and our intrinsic valuation, Princess Private Equity Holding Ltd (PEY.L) is undervalued by 75.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.89 - 19.67 | 16.90 | 75.3% |
| DCF (Growth 10y) | 16.23 - 20.99 | 18.25 | 89.3% |
| DCF (EBITDA 5y) | 12.42 - 13.39 | 12.89 | 33.7% |
| DCF (EBITDA 10y) | 14.49 - 16.17 | 15.29 | 58.7% |
| Fair Value | 39.38 - 39.38 | 39.38 | 308.49% |
| P/E | 13.28 - 21.04 | 17.54 | 81.9% |
| EV/EBITDA | 9.55 - 12.42 | 10.61 | 10.0% |
| EPV | 5.99 - 7.20 | 6.59 | -31.6% |
| DDM - Stable | 6.67 - 11.83 | 9.25 | -4.1% |
| DDM - Multi | 6.66 - 9.15 | 7.70 | -20.1% |
| Market Cap (mil) | 666.61 |
| Beta | 0.76 |
| Outstanding shares (mil) | 69.15 |
| Enterprise Value (mil) | 647.96 |
| Market risk premium | 5.98% |
| Cost of Equity | 14.76% |
| Cost of Debt | 4.58% |
| WACC | 9.23% |