As of 2024-12-15, the Intrinsic Value of Panther Securities P L C (PNS.L) is
387.51 GBP. This PNS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 320.00 GBP, the upside of Panther Securities P L C is
21.10%.
The range of the Intrinsic Value is 246.96 - 620.25 GBP
387.51 GBP
Intrinsic Value
PNS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
246.96 - 620.25 |
387.51 |
21.1% |
| DCF (Growth 10y) |
299.44 - 670.50 |
439.73 |
37.4% |
| DCF (EBITDA 5y) |
257.37 - 328.28 |
292.65 |
-8.5% |
| DCF (EBITDA 10y) |
308.74 - 415.83 |
360.55 |
12.7% |
| Fair Value |
104.25 - 104.25 |
104.25 |
-67.42% |
| P/E |
51.29 - 389.12 |
207.93 |
-35.0% |
| EV/EBITDA |
275.88 - 398.82 |
352.29 |
10.1% |
| EPV |
21.30 - 134.82 |
78.06 |
-75.6% |
| DDM - Stable |
39.78 - 83.47 |
61.63 |
-80.7% |
| DDM - Multi |
486.73 - 693.35 |
565.75 |
76.8% |
PNS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
55.64 |
| Beta |
0.29 |
| Outstanding shares (mil) |
0.17 |
| Enterprise Value (mil) |
120.57 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.92% |
| Cost of Debt |
6.73% |
| WACC |
6.14% |