As of 2025-11-17, the Intrinsic Value of Personal Assets Trust PLC (PNL.L) is 609.92 GBP. This PNL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 540.00 GBP, the upside of Personal Assets Trust PLC is 12.90%.
The range of the Intrinsic Value is 510.79 - 773.47 GBP
Based on its market price of 540.00 GBP and our intrinsic valuation, Personal Assets Trust PLC (PNL.L) is undervalued by 12.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 510.79 - 773.47 | 609.92 | 12.9% |
| DCF (Growth 10y) | 724.00 - 1,079.92 | 859.19 | 59.1% |
| DCF (EBITDA 5y) | 476.58 - 638.00 | 560.16 | 3.7% |
| DCF (EBITDA 10y) | 670.66 - 893.17 | 781.64 | 44.7% |
| Fair Value | 924.15 - 924.15 | 924.15 | 71.14% |
| P/E | 416.24 - 632.86 | 523.63 | -3.0% |
| EV/EBITDA | 275.86 - 431.43 | 345.95 | -35.9% |
| EPV | 47.63 - 46.47 | 47.05 | -91.3% |
| DDM - Stable | 185.44 - 378.45 | 281.95 | -47.8% |
| DDM - Multi | 318.40 - 522.93 | 397.35 | -26.4% |
| Market Cap (mil) | 1,678.73 |
| Beta | 0.23 |
| Outstanding shares (mil) | 3.11 |
| Enterprise Value (mil) | 1,510.37 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.37% |
| Cost of Debt | 5.00% |
| WACC | 9.03% |