As of 2024-12-12, the Intrinsic Value of Proactis Holdings PLC (PHD.L) is (769.68) GBP. This PHD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.00 GBP, the upside of Proactis Holdings PLC is -1,140.10%.

The range of the Intrinsic Value is (1,521.95) - (537.33) GBP

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(1,521.95) - (537.33)	(769.68)	-1140.1%
DCF (Growth 10y)	(632.96) - (1,694.37)	(884.49)	-1295.3%
DCF (EBITDA 5y)	(174.81) - (215.03)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(273.10) - (325.29)	(1,234.50)	-123450.0%
Fair Value	-23.80 - -23.80	-23.80	-132.16%
P/E	(983.74) - (1,483.67)	(1,206.43)	-1730.3%
EV/EBITDA	92.90 - 492.83	272.87	268.7%
EPV	282.30 - 341.89	312.09	321.7%
DDM - Stable	(611.00) - (2,750.33)	(1,680.67)	-2371.2%
DDM - Multi	(278.54) - (977.60)	(433.89)	-686.3%