As of 2024-12-14, the Intrinsic Value of Petershill Partners PLC (PHLL.L) is
348.00 GBP. This PHLL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 258.00 GBP, the upside of Petershill Partners PLC is
34.90%.
The range of the Intrinsic Value is 276.36 - 474.54 GBP
348.00 GBP
Intrinsic Value
PHLL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
276.36 - 474.54 |
348.00 |
34.9% |
| DCF (Growth 10y) |
296.55 - 474.66 |
361.74 |
40.2% |
| DCF (EBITDA 5y) |
262.52 - 330.42 |
287.82 |
11.6% |
| DCF (EBITDA 10y) |
284.47 - 362.34 |
315.67 |
22.4% |
| Fair Value |
126.56 - 126.56 |
126.56 |
-50.95% |
| P/E |
291.59 - 450.00 |
355.94 |
38.0% |
| EV/EBITDA |
251.34 - 371.88 |
311.19 |
20.6% |
| EPV |
42.99 - 61.61 |
52.30 |
-79.7% |
| DDM - Stable |
162.98 - 353.64 |
258.31 |
0.1% |
| DDM - Multi |
212.08 - 340.65 |
260.04 |
0.8% |
PHLL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,757.38 |
| Beta |
1.36 |
| Outstanding shares (mil) |
10.69 |
| Enterprise Value (mil) |
3,108.18 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.66% |
| Cost of Debt |
5.76% |
| WACC |
10.83% |