As of 2025-11-13, the Intrinsic Value of Premier Miton Group PLC (PMI.L) is 16.44 GBP. This PMI.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 56.00 GBP, the upside of Premier Miton Group PLC is -70.60%.
The range of the Intrinsic Value is 12.95 - 21.68 GBP
Based on its market price of 56.00 GBP and our intrinsic valuation, Premier Miton Group PLC (PMI.L) is overvalued by 70.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (82.75) - (23.13) | (37.36) | -166.7% |
| DCF (Growth 10y) | (4.59) - (13.66) | (6.87) | -112.3% |
| DCF (EBITDA 5y) | 12.95 - 21.68 | 16.44 | -70.6% |
| DCF (EBITDA 10y) | 9.50 - 18.72 | 13.10 | -76.6% |
| Fair Value | 7.28 - 7.28 | 7.28 | -87.00% |
| P/E | 18.23 - 25.55 | 22.37 | -60.0% |
| EV/EBITDA | 37.83 - 94.79 | 62.28 | 11.2% |
| EPV | 96.35 - 120.61 | 108.48 | 93.7% |
| DDM - Stable | 16.55 - 66.44 | 41.50 | -25.9% |
| DDM - Multi | 32.32 - 73.94 | 42.53 | -24.1% |
| Market Cap (mil) | 90.28 |
| Beta | 1.11 |
| Outstanding shares (mil) | 1.61 |
| Enterprise Value (mil) | 61.25 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.07% |
| Cost of Debt | 5.00% |
| WACC | 7.94% |