As of 2025-07-12, the Intrinsic Value of Panther Securities P L C (PNS.L) is 379.00 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 30.70%.
The range of the Intrinsic Value is 244.22 - 599.33 GBP
Based on its market price of 290.00 GBP and our intrinsic valuation, Panther Securities P L C (PNS.L) is undervalued by 30.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 244.22 - 599.33 | 379.00 | 30.7% |
| DCF (Growth 10y) | 322.83 - 697.10 | 465.53 | 60.5% |
| DCF (EBITDA 5y) | 174.47 - 392.14 | 272.57 | -6.0% |
| DCF (EBITDA 10y) | 262.99 - 506.38 | 370.82 | 27.9% |
| Fair Value | 963.33 - 963.33 | 963.33 | 232.18% |
| P/E | 302.87 - 457.95 | 347.29 | 19.8% |
| EV/EBITDA | 102.69 - 397.26 | 242.16 | -16.5% |
| EPV | (2.67) - 119.54 | 58.44 | -79.8% |
| DDM - Stable | 311.80 - 631.08 | 471.44 | 62.6% |
| DDM - Multi | 415.39 - 656.29 | 508.93 | 75.5% |
| Market Cap (mil) | 50.33 |
| Beta | 0.07 |
| Outstanding shares (mil) | 0.17 |
| Enterprise Value (mil) | 114.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.57% |
| Cost of Debt | 6.55% |
| WACC | 6.23% |