As of 2025-06-20, the Intrinsic Value of PRA Group Inc (PRAA) is 25.92 USD. This PRAA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.64 USD, the upside of PRA Group Inc is 77.10%.
The range of the Intrinsic Value is (28.23) - 522.42 USD
Based on its market price of 14.64 USD and our intrinsic valuation, PRA Group Inc (PRAA) is undervalued by 77.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (28.23) - 522.42 | 25.92 | 77.1% |
| DCF (Growth 10y) | (51.81) - 225.59 | (23.98) | -263.8% |
| DCF (EBITDA 5y) | (16.24) - 11.99 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (20.96) - 26.19 | (1,234.50) | -123450.0% |
| Fair Value | 26.10 - 26.10 | 26.10 | 78.27% |
| P/E | 18.42 - 41.28 | 26.08 | 78.1% |
| EV/EBITDA | (19.58) - 11.79 | (0.30) | -102.1% |
| EPV | (27.74) - 40.73 | 6.50 | -55.6% |
| DDM - Stable | 10.29 - 30.95 | 20.62 | 40.8% |
| DDM - Multi | 15.81 - 39.39 | 22.84 | 56.0% |
| Market Cap (mil) | 580.62 |
| Beta | 1.07 |
| Outstanding shares (mil) | 39.66 |
| Enterprise Value (mil) | 4,105.76 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.67% |
| Cost of Debt | 8.81% |
| WACC | 7.68% |