As of 2024-12-15, the Intrinsic Value of PRA Group Inc (PRAA) is
5.50 USD. This PRAA valuation is based on the model Peter Lynch Fair Value.
With the current market price of 21.11 USD, the upside of PRA Group Inc is
-73.95%.
PRAA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3,139.61) - (205.03) |
(312.37) |
-1579.7% |
| DCF (Growth 10y) |
(157.59) - (1,489.56) |
(207.25) |
-1081.8% |
| DCF (EBITDA 5y) |
(70.33) - (57.46) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(81.30) - (54.66) |
(1,234.50) |
-123450.0% |
| Fair Value |
5.50 - 5.50 |
5.50 |
-73.95% |
| P/E |
12.71 - 21.64 |
19.52 |
-7.5% |
| EV/EBITDA |
(47.83) - (4.35) |
(22.94) |
-208.7% |
| EPV |
(13.60) - 83.24 |
34.82 |
64.9% |
| DDM - Stable |
13.64 - 51.53 |
32.58 |
54.4% |
| DDM - Multi |
(22.27) - (67.97) |
(33.85) |
-260.4% |
PRAA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
832.37 |
| Beta |
1.09 |
| Outstanding shares (mil) |
39.43 |
| Enterprise Value (mil) |
4,116.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.16% |
| Cost of Debt |
8.39% |
| WACC |
6.79% |