Is PSDL.L undervalued or overvalued?

As of 2025-03-23, the Intrinsic Value of Phoenix Spree Deutschland Ltd (PSDL.L) is 191.31 GBP. This PSDL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 161.00 GBP, the upside of Phoenix Spree Deutschland Ltd is 18.80%. This means that PSDL.L is undervalued by 18.80%.

The range of the Intrinsic Value is 16.01 - 1,075.97 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	16.01 - 1,075.97	191.31	18.8%
DCF (Growth 10y)	62.30 - 1,222.04	256.28	59.2%
DCF (EBITDA 5y)	81.61 - 316.74	175.94	9.3%
DCF (EBITDA 10y)	118.75 - 453.92	247.84	53.9%
Fair Value	-318.35 - -318.35	-318.35	-297.73%
P/E	(725.84) - (709.28)	(698.78)	-534.0%
EV/EBITDA	(85.35) - 109.77	(11.65)	-107.2%
EPV	(312.92) - (362.41)	(337.66)	-309.7%
DDM - Stable	(532.96) - (1,351.95)	(942.45)	-685.4%
DDM - Multi	(852.12) - (1,686.02)	(1,132.70)	-803.5%