What is the intrinsic value of PLBY?
As of 2026-09-22, the Intrinsic Value of Plby Group Inc (PLBY) is
0.01 USD. This PLBY valuation is based on the model Peter Lynch Fair Value.
With the current market price of 1.09 USD, the upside of Plby Group Inc is
-98.88%.
Is PLBY undervalued or overvalued?
Based on its market price of 1.09 USD and our intrinsic valuation, Plby Group Inc (PLBY) is overvalued by 98.88%.
PLBY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.11) - (1.07) |
(1.10) |
-200.9% |
| DCF (Growth 10y) |
(0.98) - (0.42) |
(0.87) |
-179.6% |
| DCF (EBITDA 5y) |
(0.95) - (0.79) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.89) - (0.53) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.01 - 0.01 |
0.01 |
-98.88% |
| P/E |
0.03 - 0.04 |
0.04 |
-96.6% |
| EV/EBITDA |
(0.11) - 0.31 |
0.10 |
-90.6% |
| EPV |
(1.91) - (2.73) |
(2.32) |
-312.9% |
| DDM - Stable |
0.02 - 0.04 |
0.03 |
-97.6% |
| DDM - Multi |
(0.44) - (0.84) |
(0.58) |
-153.4% |
PLBY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
126.41 |
| Beta |
1.20 |
| Outstanding shares (mil) |
115.97 |
| Enterprise Value (mil) |
250.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.54% |
| Cost of Debt |
14.00% |
| WACC |
12.79% |