As of 2024-12-13, the Intrinsic Value of Phoenix Spree Deutschland Ltd (PSDL.L) is
187.01 GBP. This PSDL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 164.00 GBP, the upside of Phoenix Spree Deutschland Ltd is
14.00%.
The range of the Intrinsic Value is 10.36 - 1,112.99 GBP
187.01 GBP
Intrinsic Value
PSDL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.36 - 1,112.99 |
187.01 |
14.0% |
| DCF (Growth 10y) |
56.02 - 1,263.55 |
251.70 |
53.5% |
| DCF (EBITDA 5y) |
76.58 - 324.86 |
167.76 |
2.3% |
| DCF (EBITDA 10y) |
112.45 - 464.89 |
239.70 |
46.2% |
| Fair Value |
-322.31 - -322.31 |
-322.31 |
-296.53% |
| P/E |
(643.32) - (733.57) |
(692.96) |
-522.5% |
| EV/EBITDA |
(89.01) - 112.06 |
(9.43) |
-105.7% |
| EPV |
(315.95) - (367.53) |
(341.74) |
-308.4% |
| DDM - Stable |
(507.42) - (1,421.78) |
(964.60) |
-688.2% |
| DDM - Multi |
(802.94) - (1,778.84) |
(1,109.77) |
-776.7% |
PSDL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
149.69 |
| Beta |
0.64 |
| Outstanding shares (mil) |
0.91 |
| Enterprise Value (mil) |
396.49 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.49% |
| Cost of Debt |
8.25% |
| WACC |
7.41% |