As of 2025-05-23, the Intrinsic Value of Perpetual Ltd (PPT.AX) is (121.07) AUD. This PPT.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.94 AUD, the upside of Perpetual Ltd is -774.80%.
The range of the Intrinsic Value is (955.82) - (69.30) AUD
Based on its market price of 17.94 AUD and our intrinsic valuation, Perpetual Ltd (PPT.AX) is overvalued by 774.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (955.82) - (69.30) | (121.07) | -774.8% |
| DCF (Growth 10y) | (102.50) - (1,456.64) | (181.95) | -1114.2% |
| DCF (EBITDA 5y) | (45.04) - (60.74) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (72.11) - (106.83) | (1,234.50) | -123450.0% |
| Fair Value | -21.58 - -21.58 | -21.58 | -220.30% |
| P/E | (39.28) - (69.93) | (54.82) | -405.6% |
| EV/EBITDA | 8.09 - 23.45 | 12.82 | -28.5% |
| EPV | 13.10 - 26.22 | 19.66 | 9.6% |
| DDM - Stable | (39.58) - (284.62) | (162.10) | -1003.6% |
| DDM - Multi | (40.98) - (239.47) | (71.04) | -496.0% |
| Market Cap (mil) | 2,056.10 |
| Beta | 1.29 |
| Outstanding shares (mil) | 114.61 |
| Enterprise Value (mil) | 2,775.40 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.50% |
| Cost of Debt | 5.50% |
| WACC | 7.19% |