As of 2026-04-11, the Intrinsic Value of Procook Group PLC (PROC.L) is 75.13 GBP. This PROC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.60 GBP, the upside of Procook Group PLC is 105.30%.
The range of the Intrinsic Value is 39.37 - 209.46 GBP
Based on its market price of 36.60 GBP and our intrinsic valuation, Procook Group PLC (PROC.L) is undervalued by 105.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.37 - 209.46 | 75.13 | 105.3% |
| DCF (Growth 10y) | 71.31 - 312.39 | 122.24 | 234.0% |
| DCF (EBITDA 5y) | 40.74 - 46.19 | 43.40 | 18.6% |
| DCF (EBITDA 10y) | 65.50 - 80.78 | 72.79 | 98.9% |
| Fair Value | 30.69 - 30.69 | 30.69 | -16.14% |
| P/E | 36.54 - 36.58 | 36.56 | -0.1% |
| EV/EBITDA | 36.80 - 36.90 | 36.85 | 0.7% |
| EPV | 269.66 - 371.42 | 320.54 | 775.8% |
| DDM - Stable | 12.11 - 32.16 | 22.14 | -39.5% |
| DDM - Multi | 33.29 - 68.18 | 44.68 | 22.1% |
| Market Cap (mil) | 38.76 |
| Beta | 0.49 |
| Outstanding shares (mil) | 1.06 |
| Enterprise Value (mil) | 67.67 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.77% |
| Cost of Debt | 5.86% |
| WACC | 6.99% |