As of 2024-12-12, the Intrinsic Value of Playtika Holding Corp (PLTK) is
14.75 USD. This PLTK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.27 USD, the upside of Playtika Holding Corp is
78.30%.
The range of the Intrinsic Value is 12.35 - 18.11 USD
14.75 USD
Intrinsic Value
PLTK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.35 - 18.11 |
14.75 |
78.3% |
| DCF (Growth 10y) |
16.36 - 23.06 |
19.16 |
131.6% |
| DCF (EBITDA 5y) |
8.75 - 9.19 |
8.97 |
8.5% |
| DCF (EBITDA 10y) |
12.90 - 14.06 |
13.47 |
62.9% |
| Fair Value |
14.50 - 14.50 |
14.50 |
75.36% |
| P/E |
8.30 - 8.30 |
8.30 |
0.3% |
| EV/EBITDA |
8.21 - 8.30 |
8.25 |
-0.2% |
| EPV |
11.08 - 13.62 |
12.35 |
49.3% |
| DDM - Stable |
4.20 - 7.67 |
5.94 |
-28.2% |
| DDM - Multi |
6.47 - 9.31 |
7.64 |
-7.6% |
PLTK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,082.31 |
| Beta |
0.79 |
| Outstanding shares (mil) |
372.71 |
| Enterprise Value (mil) |
4,339.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.73% |
| Cost of Debt |
5.78% |
| WACC |
6.63% |