As of 2024-12-15, the Intrinsic Value of Primary Health Properties PLC (PHP.L) is
117.60 GBP. This PHP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 93.60 GBP, the upside of Primary Health Properties PLC is
25.60%.
The range of the Intrinsic Value is 60.96 - 248.67 GBP
117.60 GBP
Intrinsic Value
PHP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.96 - 248.67 |
117.60 |
25.6% |
| DCF (Growth 10y) |
94.39 - 302.05 |
157.61 |
68.4% |
| DCF (EBITDA 5y) |
69.20 - 135.97 |
99.79 |
6.6% |
| DCF (EBITDA 10y) |
101.23 - 189.86 |
140.56 |
50.2% |
| Fair Value |
-3.19 - -3.19 |
-3.19 |
-103.41% |
| P/E |
(9.81) - 45.35 |
13.43 |
-85.7% |
| EV/EBITDA |
32.52 - 104.08 |
74.97 |
-19.9% |
| EPV |
6.91 - 50.05 |
28.48 |
-69.6% |
| DDM - Stable |
(4.27) - (9.20) |
(6.73) |
-107.2% |
| DDM - Multi |
17.26 - 29.05 |
21.67 |
-76.9% |
PHP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,262.32 |
| Beta |
0.82 |
| Outstanding shares (mil) |
13.49 |
| Enterprise Value (mil) |
2,596.12 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.35% |
| Cost of Debt |
5.57% |
| WACC |
7.87% |