As of 2024-12-14, the Intrinsic Value of PHSC PLC (PHSC.L) is
31.54 GBP. This PHSC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.00 GBP, the upside of PHSC PLC is
50.20%.
The range of the Intrinsic Value is 27.06 - 38.48 GBP
31.54 GBP
Intrinsic Value
PHSC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.06 - 38.48 |
31.54 |
50.2% |
| DCF (Growth 10y) |
29.15 - 40.81 |
33.76 |
60.8% |
| DCF (EBITDA 5y) |
22.66 - 39.69 |
30.56 |
45.5% |
| DCF (EBITDA 10y) |
26.15 - 41.73 |
33.03 |
57.3% |
| Fair Value |
12.10 - 12.10 |
12.10 |
-42.39% |
| P/E |
20.57 - 51.08 |
32.69 |
55.6% |
| EV/EBITDA |
20.84 - 51.56 |
29.36 |
39.8% |
| EPV |
59.37 - 79.11 |
69.24 |
229.7% |
| DDM - Stable |
15.16 - 30.32 |
22.74 |
8.3% |
| DDM - Multi |
22.26 - 33.46 |
26.65 |
26.9% |
PHSC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2.16 |
| Beta |
-0.03 |
| Outstanding shares (mil) |
0.10 |
| Enterprise Value (mil) |
1.75 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.68% |
| Cost of Debt |
5.00% |
| WACC |
9.46% |