As of 2026-03-14, the Intrinsic Value of Polymetal International PLC (POLY.L) is 286.62 GBP. This POLY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 215.00 GBP, the upside of Polymetal International PLC is 33.30%.
The range of the Intrinsic Value is 74.61 - 2,909.02 GBP
Based on its market price of 215.00 GBP and our intrinsic valuation, Polymetal International PLC (POLY.L) is undervalued by 33.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.61 - 2,909.02 | 286.62 | 33.3% |
| DCF (Growth 10y) | 188.05 - 4,114.94 | 482.41 | 124.4% |
| DCF (EBITDA 5y) | 70.46 - 135.10 | 105.64 | -50.9% |
| DCF (EBITDA 10y) | 119.16 - 207.10 | 164.94 | -23.3% |
| Fair Value | -101.85 - -101.85 | -101.85 | -147.37% |
| P/E | (220.41) - (255.03) | (244.44) | -213.7% |
| EV/EBITDA | (4.78) - 215.36 | 103.65 | -51.8% |
| EPV | 479.03 - 648.59 | 563.81 | 162.2% |
| DDM - Stable | (274.78) - (1,149.98) | (712.38) | -431.3% |
| DDM - Multi | (14.74) - (47.67) | (22.45) | -110.4% |
| Market Cap (mil) | 2,266.12 |
| Beta | 1.27 |
| Outstanding shares (mil) | 10.54 |
| Enterprise Value (mil) | 4,147.76 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.19% |
| Cost of Debt | 4.79% |
| WACC | 5.47% |