As of 2024-12-14, the Intrinsic Value of Premier Foods PLC (PFD.L) is
272.72 GBP. This PFD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 188.20 GBP, the upside of Premier Foods PLC is
44.90%.
The range of the Intrinsic Value is 221.58 - 353.96 GBP
272.72 GBP
Intrinsic Value
PFD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
221.58 - 353.96 |
272.72 |
44.9% |
| DCF (Growth 10y) |
265.14 - 413.61 |
322.75 |
71.5% |
| DCF (EBITDA 5y) |
144.40 - 207.18 |
183.46 |
-2.5% |
| DCF (EBITDA 10y) |
198.53 - 275.15 |
242.29 |
28.7% |
| Fair Value |
324.87 - 324.87 |
324.87 |
72.62% |
| P/E |
182.14 - 251.49 |
216.58 |
15.1% |
| EV/EBITDA |
115.59 - 208.21 |
174.88 |
-7.1% |
| EPV |
180.54 - 242.17 |
211.36 |
12.3% |
| DDM - Stable |
106.81 - 217.88 |
162.34 |
-13.7% |
| DDM - Multi |
144.81 - 235.11 |
179.68 |
-4.5% |
PFD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,629.32 |
| Beta |
1.05 |
| Outstanding shares (mil) |
8.66 |
| Enterprise Value (mil) |
1,864.92 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.94% |
| Cost of Debt |
5.65% |
| WACC |
7.36% |