As of 2025-07-03, the Intrinsic Value of Proven Growth and Income Vct PLC (PGOO.L) is (22.61) GBP. This PGOO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.10 GBP, the upside of Proven Growth and Income Vct PLC is -147.00%.
The range of the Intrinsic Value is (31.32) - (17.98) GBP
Based on its market price of 48.10 GBP and our intrinsic valuation, Proven Growth and Income Vct PLC (PGOO.L) is overvalued by 147.00%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (31.32) - (17.98) | (22.61) | -147.0% |
| DCF (Growth 10y) | (17.42) - (27.84) | (21.07) | -143.8% |
| DCF (EBITDA 5y) | (12.11) - (20.10) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (13.58) - (20.02) | (1,234.50) | -123450.0% |
| Fair Value | -20.28 - -20.28 | -20.28 | -142.17% |
| P/E | (21.11) - (28.58) | (24.14) | -150.2% |
| EV/EBITDA | (10.75) - (14.31) | (12.70) | -126.4% |
| EPV | (9.76) - (11.34) | (10.55) | -121.9% |
| DDM - Stable | (9.13) - (18.32) | (13.73) | -128.5% |
| DDM - Multi | (5.94) - (9.45) | (7.31) | -115.2% |
| Market Cap (mil) | 157.53 |
| Beta | -0.00 |
| Outstanding shares (mil) | 3.28 |
| Enterprise Value (mil) | 157.43 |
| Market risk premium | 5.98% |
| Cost of Equity | 15.08% |
| Cost of Debt | 5.00% |
| WACC | 9.57% |