As of 2025-06-30, the Intrinsic Value of Phoenix Spree Deutschland Ltd (PSDL.L) is (283.46) GBP. This PSDL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 169.00 GBP, the upside of Phoenix Spree Deutschland Ltd is -267.70%.
The range of the Intrinsic Value is (2,040.21) - (248.27) GBP
Based on its market price of 169.00 GBP and our intrinsic valuation, Phoenix Spree Deutschland Ltd (PSDL.L) is overvalued by 267.70%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,040.21) - (248.27) | (283.46) | -267.7% |
| DCF (Growth 10y) | (247.04) - (1,742.27) | (277.40) | -264.1% |
| DCF (EBITDA 5y) | (276.50) - (356.70) | (1,054.50) | -123450.0% |
| DCF (EBITDA 10y) | (261.58) - (355.72) | (1,054.50) | -123450.0% |
| Fair Value | -179.84 - -179.84 | -179.84 | -206.41% |
| P/E | (418.67) - (515.06) | (495.46) | -393.2% |
| EV/EBITDA | (121.51) - (51.17) | (94.24) | -155.8% |
| EPV | (190.67) - (158.24) | (174.45) | -203.2% |
| DDM - Stable | (507.35) - (1,715.79) | (1,111.57) | -757.7% |
| DDM - Multi | (243.07) - (646.21) | (354.12) | -309.5% |
| Market Cap (mil) | 156.11 |
| Beta | 0.40 |
| Outstanding shares (mil) | 0.92 |
| Enterprise Value (mil) | 345.17 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.14% |
| Cost of Debt | 14.00% |
| WACC | 10.09% |