Is PHTM.L undervalued or overvalued?

As of 2025-03-22, 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%. This means that PHTM.L is undervalued by 57.10%.

The range of the Intrinsic Value is 115.09 - 171.30 GBP

	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)	109.26 - 132.14	118.68	36.1%
DCF (EBITDA 10y)	119.51 - 150.38	132.65	52.1%
Fair Value	267.54 - 267.54	267.54	206.81%
P/E	104.96 - 114.27	106.43	22.1%
EV/EBITDA	95.84 - 142.02	119.50	37.0%
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%