PRAA
PRA Group Inc
Price:  
14.64 
USD
Volume:  
452,628.00
United States | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PRAA Intrinsic Value

77.10 %
Upside

What is the intrinsic value of PRAA?

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

Is PRAA undervalued or overvalued?

Based on its market price of 14.64 USD and our intrinsic valuation, PRA Group Inc (PRAA) is undervalued by 77.10%.

14.64 USD
Stock Price
25.92 USD
Intrinsic Value
Intrinsic Value Details

PRAA Intrinsic Value - Valuation Summary

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%

PRAA Intrinsic Value - Key Valuation Metrics

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%