As of 2024-12-14, the Intrinsic Value of Polypipe Group PLC (PLP.L) is
406.79 GBP. This PLP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 576.00 GBP, the upside of Polypipe Group PLC is
-29.40%.
The range of the Intrinsic Value is 305.77 - 628.47 GBP
406.79 GBP
Intrinsic Value
PLP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
305.77 - 628.47 |
406.79 |
-29.4% |
| DCF (Growth 10y) |
403.51 - 807.23 |
530.93 |
-7.8% |
| DCF (EBITDA 5y) |
306.22 - 393.52 |
340.48 |
-40.9% |
| DCF (EBITDA 10y) |
393.89 - 529.68 |
449.01 |
-22.0% |
| Fair Value |
154.33 - 154.33 |
154.33 |
-73.21% |
| P/E |
209.35 - 571.54 |
393.00 |
-31.8% |
| EV/EBITDA |
233.34 - 629.66 |
418.09 |
-27.4% |
| EPV |
201.65 - 271.74 |
236.70 |
-58.9% |
| DDM - Stable |
225.04 - 625.21 |
425.12 |
-26.2% |
| DDM - Multi |
206.14 - 456.94 |
285.46 |
-50.4% |
PLP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,401.45 |
| Beta |
|
| Outstanding shares (mil) |
2.43 |
| Enterprise Value (mil) |
1,429.15 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.37% |
| Cost of Debt |
4.25% |
| WACC |
9.08% |