As of 2024-12-14, the Intrinsic Value of Pittards PLC (PTD.L) is
217.87 GBP. This PTD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.37 GBP, the upside of Pittards PLC is
3,953.40%.
The range of the Intrinsic Value is 124.18 - 485.80 GBP
217.87 GBP
Intrinsic Value
PTD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
124.18 - 485.80 |
217.87 |
3953.4% |
| DCF (Growth 10y) |
97.97 - 361.16 |
166.47 |
2997.1% |
| DCF (EBITDA 5y) |
33.88 - 82.46 |
58.83 |
994.6% |
| DCF (EBITDA 10y) |
65.19 - 121.60 |
93.52 |
1639.9% |
| Fair Value |
13.98 - 13.98 |
13.98 |
160.08% |
| P/E |
24.36 - 34.52 |
27.57 |
412.9% |
| EV/EBITDA |
(7.86) - 34.89 |
5.81 |
8.2% |
| EPV |
(56.05) - (51.91) |
(53.98) |
-1104.3% |
| DDM - Stable |
20.36 - 73.21 |
46.78 |
770.4% |
| DDM - Multi |
65.10 - 186.73 |
97.10 |
1706.5% |
PTD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.77 |
| Beta |
-0.54 |
| Outstanding shares (mil) |
0.14 |
| Enterprise Value (mil) |
11.96 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.53% |
| Cost of Debt |
6.78% |
| WACC |
4.97% |