As of 2026-04-04, the Intrinsic Value of Primary Health Properties PLC (PHP.L) is 63.08 GBP. This PHP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.40 GBP, the upside of Primary Health Properties PLC is -31.70%.
The range of the Intrinsic Value is (14.78) - 601.23 GBP
Based on its market price of 92.40 GBP and our intrinsic valuation, Primary Health Properties PLC (PHP.L) is overvalued by 31.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (14.78) - 601.23 | 63.08 | -31.7% |
| DCF (Growth 10y) | 0.63 - 646.69 | 83.07 | -10.1% |
| DCF (EBITDA 5y) | (13.97) - 16.48 | 0.25 | -99.7% |
| DCF (EBITDA 10y) | 0.82 - 50.72 | 23.26 | -74.8% |
| Fair Value | 117.31 - 117.31 | 117.31 | 26.95% |
| P/E | 53.59 - 64.42 | 60.32 | -34.7% |
| EV/EBITDA | (23.52) - 19.56 | (2.52) | -102.7% |
| EPV | (60.91) - (22.24) | (41.57) | -145.0% |
| DDM - Stable | 34.62 - 114.68 | 74.65 | -19.2% |
| DDM - Multi | 56.64 - 126.90 | 76.46 | -17.3% |
| Market Cap (mil) | 2,343.37 |
| Beta | 0.69 |
| Outstanding shares (mil) | 25.36 |
| Enterprise Value (mil) | 5,631.37 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.58% |
| Cost of Debt | 5.57% |
| WACC | 7.56% |