As of 2025-10-02, 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
Based on its market price of 67.00 GBP and our intrinsic valuation, Prime People PLC (PRP.L) is overvalued by 25.70%.
| 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) | 24.79 - 29.50 | 27.17 | -59.4% |
| DCF (EBITDA 10y) | 35.95 - 45.23 | 40.32 | -39.8% |
| Fair Value | 38.46 - 38.46 | 38.46 | -42.60% |
| P/E | (196.26) - (252.96) | (215.62) | -421.8% |
| EV/EBITDA | 19.44 - 77.56 | 47.54 | -29.0% |
| 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% |
| 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% |