As of 2024-12-15, the Intrinsic Value of Photo-Me International PLC (PHTM.L) is
137.01 GBP. This PHTM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.20 GBP, the upside of Photo-Me International PLC is
57.10%.
The range of the Intrinsic Value is 115.09 - 171.30 GBP
137.01 GBP
Intrinsic Value
PHTM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
115.09 - 171.30 |
137.01 |
57.1% |
| DCF (Growth 10y) |
122.21 - 177.95 |
144.10 |
65.3% |
| DCF (EBITDA 5y) |
107.13 - 130.92 |
118.68 |
36.1% |
| DCF (EBITDA 10y) |
118.08 - 149.44 |
132.65 |
52.1% |
| Fair Value |
267.54 - 267.54 |
267.54 |
206.81% |
| P/E |
98.07 - 106.48 |
102.41 |
17.4% |
| EV/EBITDA |
104.86 - 189.04 |
139.36 |
59.8% |
| EPV |
126.25 - 172.29 |
149.27 |
71.2% |
| DDM - Stable |
58.27 - 117.91 |
88.09 |
1.0% |
| DDM - Multi |
82.62 - 123.63 |
98.60 |
13.1% |
PHTM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
317.35 |
| Beta |
1.65 |
| Outstanding shares (mil) |
3.64 |
| Enterprise Value (mil) |
306.15 |
| Market risk premium |
6.41% |
| Cost of Equity |
10.97% |
| Cost of Debt |
5.56% |
| WACC |
9.60% |