As of 2025-08-03, the Intrinsic Value of Pennon Group PLC (PNN.L) is 54.66 GBP. This PNN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 498.60 GBP, the upside of Pennon Group PLC is -89.00%.
The range of the Intrinsic Value is (345.72) - 4,017.33 GBP
Based on its market price of 498.60 GBP and our intrinsic valuation, Pennon Group PLC (PNN.L) is overvalued by 89.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (345.72) - 4,017.33 | 54.66 | -89.0% |
| DCF (Growth 10y) | (277.62) - 4,406.96 | 153.05 | -69.3% |
| DCF (EBITDA 5y) | 42.57 - 179.78 | 127.91 | -74.3% |
| DCF (EBITDA 10y) | 206.01 - 416.90 | 328.48 | -34.1% |
| Fair Value | -61.60 - -61.60 | -61.60 | -112.35% |
| P/E | (282.11) - (314.63) | (299.97) | -160.2% |
| EV/EBITDA | (130.92) - 470.83 | 248.18 | -50.2% |
| EPV | 408.00 - 688.25 | 548.13 | 9.9% |
| DDM - Stable | (109.40) - (393.19) | (251.30) | -150.4% |
| DDM - Multi | (121.49) - (363.05) | (184.90) | -137.1% |
| Market Cap (mil) | 2,343.43 |
| Beta | 0.69 |
| Outstanding shares (mil) | 4.70 |
| Enterprise Value (mil) | 6,479.83 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.97% |
| Cost of Debt | 4.60% |
| WACC | 4.99% |