As of 2024-12-12, the Intrinsic Value of Pacific Horizon Investment Trust PLC (PHI.L) is
575.55 GBP. This PHI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 581.00 GBP, the upside of Pacific Horizon Investment Trust PLC is
-0.90%.
The range of the Intrinsic Value is 462.53 - 782.38 GBP
575.55 GBP
Intrinsic Value
PHI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
462.53 - 782.38 |
575.55 |
-0.9% |
| DCF (Growth 10y) |
489.96 - 778.94 |
593.43 |
2.1% |
| DCF (EBITDA 5y) |
318.51 - 421.93 |
367.13 |
-36.8% |
| DCF (EBITDA 10y) |
392.02 - 505.00 |
443.63 |
-23.6% |
| Fair Value |
759.32 - 759.32 |
759.32 |
30.69% |
| P/E |
187.10 - 474.25 |
284.68 |
-51.0% |
| EV/EBITDA |
195.35 - 356.56 |
242.24 |
-58.3% |
| EPV |
(291.85) - (378.96) |
(335.40) |
-157.7% |
| DDM - Stable |
131.53 - 297.87 |
214.70 |
-63.0% |
| DDM - Multi |
173.09 - 317.80 |
225.28 |
-61.2% |
PHI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
514.83 |
| Beta |
0.91 |
| Outstanding shares (mil) |
0.89 |
| Enterprise Value (mil) |
510.63 |
| Market risk premium |
5.98% |
| Cost of Equity |
14.67% |
| Cost of Debt |
4.58% |
| WACC |
9.51% |