As of 2024-12-15, the Intrinsic Value of Prime People PLC (PRP.L) is
49.76 GBP. This PRP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 67.00 GBP, the upside of Prime People PLC is
-25.70%.
The range of the Intrinsic Value is 36.88 - 84.73 GBP
49.76 GBP
Intrinsic Value
PRP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.88 - 84.73 |
49.76 |
-25.7% |
| DCF (Growth 10y) |
50.41 - 116.76 |
68.43 |
2.1% |
| DCF (EBITDA 5y) |
22.78 - 36.11 |
28.71 |
-57.2% |
| DCF (EBITDA 10y) |
34.13 - 52.21 |
41.82 |
-37.6% |
| Fair Value |
38.46 - 38.46 |
38.46 |
-42.60% |
| P/E |
(222.04) - (251.29) |
(225.54) |
-436.6% |
| EV/EBITDA |
28.33 - 111.11 |
54.60 |
-18.5% |
| EPV |
105.79 - 159.08 |
132.43 |
97.7% |
| DDM - Stable |
(159.51) - (532.73) |
(346.12) |
-616.6% |
| DDM - Multi |
19.71 - 54.01 |
29.22 |
-56.4% |
PRP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8.53 |
| Beta |
1.88 |
| Outstanding shares (mil) |
0.13 |
| Enterprise Value (mil) |
7.41 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.26% |
| Cost of Debt |
4.25% |
| WACC |
7.80% |