As of 2024-12-12, the Intrinsic Value of Public Policy Holding Company Inc (PPHC.L) is
137.65 GBP. This PPHC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 139.00 GBP, the upside of Public Policy Holding Company Inc is
-1.00%.
The range of the Intrinsic Value is 70.58 - 560.54 GBP
137.65 GBP
Intrinsic Value
PPHC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
70.58 - 560.54 |
137.65 |
-1.0% |
| DCF (Growth 10y) |
200.59 - 1,474.80 |
374.86 |
169.7% |
| Fair Value |
-68.06 - -68.06 |
-68.06 |
-148.96% |
| EPV |
(59.04) - (96.09) |
(77.57) |
-155.8% |
| DDM - Stable |
(216.33) - (1,018.99) |
(617.66) |
-544.4% |
| DDM - Multi |
159.83 - 577.01 |
249.35 |
79.4% |
PPHC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
166.92 |
| Beta |
-0.19 |
| Outstanding shares (mil) |
1.20 |
| Enterprise Value (mil) |
189.13 |
| Market risk premium |
5.98% |
| Cost of Equity |
5.80% |
| Cost of Debt |
77.14% |
| WACC |
7.70% |