As of 2025-07-04, the Intrinsic Value of Premier Miton Group PLC (PMI.L) is 14.82 GBP. This PMI.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 74.00 GBP, the upside of Premier Miton Group PLC is -80.00%.
The range of the Intrinsic Value is 13.45 - 20.23 GBP
Based on its market price of 74.00 GBP and our intrinsic valuation, Premier Miton Group PLC (PMI.L) is overvalued by 80.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (92.88) - (25.79) | (41.68) | -156.3% |
| DCF (Growth 10y) | (5.12) - (15.30) | (7.66) | -110.3% |
| DCF (EBITDA 5y) | 13.45 - 20.23 | 14.82 | -80.0% |
| DCF (EBITDA 10y) | 9.83 - 17.21 | 11.51 | -84.4% |
| Fair Value | 7.91 - 7.91 | 7.91 | -89.31% |
| P/E | 19.21 - 34.43 | 25.35 | -65.7% |
| EV/EBITDA | 45.05 - 91.28 | 66.37 | -10.3% |
| EPV | 105.84 - 131.95 | 118.89 | 60.7% |
| DDM - Stable | 18.43 - 74.99 | 46.71 | -36.9% |
| DDM - Multi | 35.73 - 83.01 | 47.20 | -36.2% |
| Market Cap (mil) | 109.81 |
| Beta | 1.05 |
| Outstanding shares (mil) | 1.48 |
| Enterprise Value (mil) | 80.78 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.95% |
| Cost of Debt | 5.00% |
| WACC | 7.86% |