Is PIER.L undervalued or overvalued?

As of 2025-03-22, the Intrinsic Value of Brighton Pier Group PLC (PIER.L) is (248.96) GBP. This PIER.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.25 GBP, the upside of Brighton Pier Group PLC is -1,464.20%. This means that PIER.L is overvalued by 1,464.20%.

The range of the Intrinsic Value is (5,049.04) - (169.54) GBP

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(5,049.04) - (169.54)	(248.96)	-1464.2%
DCF (Growth 10y)	(168.39) - (4,467.51)	(240.15)	-1415.9%
DCF (EBITDA 5y)	(175.69) - (261.20)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(171.07) - (300.45)	(1,234.50)	-123450.0%
Fair Value	-50.80 - -50.80	-50.80	-378.33%
P/E	(128.41) - (134.51)	(129.28)	-808.4%
EV/EBITDA	(9.49) - 41.47	11.47	-37.2%
EPV	303.21 - 1,671.55	987.38	5310.3%
DDM - Stable	(142.52) - (462.48)	(302.50)	-1757.5%
DDM - Multi	(262.02) - (684.00)	(381.61)	-2191.0%