As of 2024-12-14, the Intrinsic Value of Porvair PLC (PRV.L) is
711.00 GBP. This PRV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 680.00 GBP, the upside of Porvair PLC is
4.60%.
The range of the Intrinsic Value is 510.30 - 1,196.34 GBP
711.00 GBP
Intrinsic Value
PRV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
510.30 - 1,196.34 |
711.00 |
4.6% |
| DCF (Growth 10y) |
648.88 - 1,440.22 |
881.88 |
29.7% |
| DCF (EBITDA 5y) |
445.61 - 522.88 |
485.12 |
-28.7% |
| DCF (EBITDA 10y) |
579.82 - 710.41 |
643.62 |
-5.4% |
| Fair Value |
394.46 - 394.46 |
394.46 |
-41.99% |
| P/E |
554.04 - 752.03 |
628.69 |
-7.5% |
| EV/EBITDA |
450.78 - 1,932.44 |
1,169.38 |
72.0% |
| EPV |
432.87 - 584.73 |
508.80 |
-25.2% |
| DDM - Stable |
345.46 - 1,058.48 |
701.97 |
3.2% |
| DDM - Multi |
483.01 - 1,151.71 |
680.73 |
0.1% |
PRV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
312.81 |
| Beta |
-0.07 |
| Outstanding shares (mil) |
0.46 |
| Enterprise Value (mil) |
327.40 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.82% |
| Cost of Debt |
4.29% |
| WACC |
6.65% |