As of 2024-12-14, the Intrinsic Value of Proven Growth and Income Vct PLC (PGOO.L) is 39.06 GBP. This PGOO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.05 GBP, the upside of Proven Growth and Income Vct PLC is -20.40%.

The range of the Intrinsic Value is 33.02 - 48.59 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	33.02 - 48.59	39.06	-20.4%
DCF (Growth 10y)	36.37 - 50.60	41.95	-14.5%
DCF (EBITDA 5y)	41.10 - 53.64	48.17	-1.8%
DCF (EBITDA 10y)	42.37 - 54.64	48.94	-0.2%
Fair Value	16.57 - 16.57	16.57	-66.21%
P/E	46.10 - 89.37	63.76	30.0%
EV/EBITDA	40.77 - 54.16	48.84	-0.4%
EPV	17.11 - 19.81	18.46	-62.4%
DDM - Stable	15.03 - 28.04	21.53	-56.1%
DDM - Multi	16.82 - 22.77	19.26	-60.7%