As of 2024-12-11, the Intrinsic Value of Procook Group PLC (PROC.L) is
102.42 GBP. This PROC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.80 GBP, the upside of Procook Group PLC is
203.00%.
The range of the Intrinsic Value is 45.77 - 871.91 GBP
102.42 GBP
Intrinsic Value
PROC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.77 - 871.91 |
102.42 |
203.0% |
| DCF (Growth 10y) |
113.77 - 1,807.71 |
230.02 |
580.5% |
| DCF (EBITDA 5y) |
40.30 - 45.98 |
43.06 |
27.4% |
| DCF (EBITDA 10y) |
76.83 - 94.74 |
85.35 |
152.5% |
| Fair Value |
14.00 - 14.00 |
14.00 |
-58.59% |
| P/E |
33.76 - 33.82 |
33.79 |
-0.0% |
| EV/EBITDA |
33.65 - 33.78 |
33.71 |
-0.3% |
| EPV |
209.18 - 323.10 |
266.14 |
687.4% |
| DDM - Stable |
16.82 - 69.18 |
43.00 |
27.2% |
| DDM - Multi |
92.75 - 292.54 |
140.34 |
315.2% |
PROC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36.83 |
| Beta |
-1.38 |
| Outstanding shares (mil) |
1.09 |
| Enterprise Value (mil) |
60.22 |
| Market risk premium |
5.98% |
| Cost of Equity |
4.63% |
| Cost of Debt |
6.62% |
| WACC |
4.92% |