As of 2024-12-14, the Intrinsic Value of Personal Assets Trust PLC (PNL.L) is
289.76 GBP. This PNL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 499.50 GBP, the upside of Personal Assets Trust PLC is
-42.00%.
The range of the Intrinsic Value is 242.63 - 364.72 GBP
289.76 GBP
Intrinsic Value
PNL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
242.63 - 364.72 |
289.76 |
-42.0% |
| DCF (Growth 10y) |
300.34 - 430.65 |
351.03 |
-29.7% |
| DCF (EBITDA 5y) |
213.84 - 276.94 |
246.45 |
-50.7% |
| DCF (EBITDA 10y) |
275.01 - 348.43 |
311.75 |
-37.6% |
| Fair Value |
343.86 - 343.86 |
343.86 |
-31.16% |
| P/E |
204.39 - 308.09 |
253.51 |
-49.2% |
| EV/EBITDA |
108.89 - 265.99 |
166.11 |
-66.7% |
| EPV |
2.03 - 1.00 |
1.51 |
-99.7% |
| DDM - Stable |
70.60 - 138.33 |
104.47 |
-79.1% |
| DDM - Multi |
104.01 - 162.08 |
127.00 |
-74.6% |
PNL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,607.35 |
| Beta |
0.23 |
| Outstanding shares (mil) |
3.22 |
| Enterprise Value (mil) |
1,577.88 |
| Market risk premium |
5.98% |
| Cost of Equity |
13.29% |
| Cost of Debt |
5.00% |
| WACC |
9.03% |