As of 2025-08-02, the Intrinsic Value of Primary Health Properties PLC (PHP.L) is 110.85 GBP. This PHP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.30 GBP, the upside of Primary Health Properties PLC is 15.10%.
The range of the Intrinsic Value is 47.58 - 284.13 GBP
Based on its market price of 96.30 GBP and our intrinsic valuation, Primary Health Properties PLC (PHP.L) is undervalued by 15.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.58 - 284.13 | 110.85 | 15.1% |
| DCF (Growth 10y) | 66.35 - 305.48 | 130.90 | 35.9% |
| DCF (EBITDA 5y) | 62.56 - 106.57 | 87.11 | -9.5% |
| DCF (EBITDA 10y) | 78.59 - 140.27 | 110.06 | 14.3% |
| Fair Value | 182.77 - 182.77 | 182.77 | 89.79% |
| P/E | 51.42 - 122.67 | 82.25 | -14.6% |
| EV/EBITDA | 59.65 - 92.63 | 78.92 | -18.0% |
| EPV | 20.16 - 78.01 | 49.08 | -49.0% |
| DDM - Stable | 53.08 - 148.28 | 100.68 | 4.6% |
| DDM - Multi | 35.60 - 70.43 | 46.63 | -51.6% |
| Market Cap (mil) | 1,280.36 |
| Beta | 0.41 |
| Outstanding shares (mil) | 13.30 |
| Enterprise Value (mil) | 2,663.96 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.04% |
| Cost of Debt | 5.10% |
| WACC | 6.97% |