As of 2025-08-26, the Intrinsic Value of Panther Securities P L C (PNS.L) is 405.79 GBP. This PNS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 290.00 GBP, the upside of Panther Securities P L C is 39.90%.
The range of the Intrinsic Value is 266.93 - 632.09 GBP
Based on its market price of 290.00 GBP and our intrinsic valuation, Panther Securities P L C (PNS.L) is undervalued by 39.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 266.93 - 632.09 | 405.79 | 39.9% |
| DCF (Growth 10y) | 349.23 - 733.64 | 496.05 | 71.1% |
| DCF (EBITDA 5y) | 187.12 - 396.66 | 284.00 | -2.1% |
| DCF (EBITDA 10y) | 280.13 - 515.81 | 386.91 | 33.4% |
| Fair Value | 963.25 - 963.25 | 963.25 | 232.16% |
| P/E | 302.85 - 454.55 | 348.32 | 20.1% |
| EV/EBITDA | 111.93 - 397.23 | 245.99 | -15.2% |
| EPV | 11.09 - 133.04 | 72.06 | -75.2% |
| DDM - Stable | 335.54 - 673.00 | 504.27 | 73.9% |
| DDM - Multi | 450.95 - 703.54 | 549.61 | 89.5% |
| Market Cap (mil) | 50.33 |
| Beta | 0.02 |
| Outstanding shares (mil) | 0.17 |
| Enterprise Value (mil) | 114.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.10% |
| Cost of Debt | 6.55% |
| WACC | 6.03% |