As of 2026-01-28, the Intrinsic Value of Playtech PLC (PTEC.L) is 36.66 GBP. This PTEC.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 299.50 GBP, the upside of Playtech PLC is -87.80%.
The range of the Intrinsic Value is 35.18 - 44.24 GBP
Based on its market price of 299.50 GBP and our intrinsic valuation, Playtech PLC (PTEC.L) is overvalued by 87.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,452.64) - (136.13) | (278.82) | -193.1% |
| DCF (Growth 10y) | (270.43) - (2,421.75) | (504.69) | -268.5% |
| DCF (EBITDA 5y) | 35.18 - 44.24 | 36.66 | -87.8% |
| DCF (EBITDA 10y) | (47.72) - (71.98) | (1,070.22) | -123450.0% |
| Fair Value | 2,027.10 - 2,027.10 | 2,027.10 | 576.83% |
| P/E | 5,400.18 - 8,911.11 | 6,861.72 | 2191.1% |
| EV/EBITDA | 75.00 - 342.45 | 196.36 | -34.4% |
| EPV | 1,797.21 - 2,472.54 | 2,134.88 | 612.8% |
| DDM - Stable | 4,949.96 - 24,476.79 | 14,713.38 | 4812.6% |
| DDM - Multi | (14.87) - (50.39) | (22.22) | -107.4% |
| Market Cap (mil) | 942.27 |
| Beta | 0.66 |
| Outstanding shares (mil) | 3.15 |
| Enterprise Value (mil) | 827.58 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.61% |
| Cost of Debt | 5.81% |
| WACC | 6.64% |