As of 2025-10-30, the Intrinsic Value of Playtech PLC (PTEC.L) is 40.18 GBP. This PTEC.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 285.00 GBP, the upside of Playtech PLC is -85.90%.
The range of the Intrinsic Value is 38.82 - 47.63 GBP
Based on its market price of 285.00 GBP and our intrinsic valuation, Playtech PLC (PTEC.L) is overvalued by 85.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,394.71) - (142.05) | (288.22) | -201.1% |
| DCF (Growth 10y) | (282.52) - (2,327.12) | (522.22) | -283.2% |
| DCF (EBITDA 5y) | 38.82 - 47.63 | 40.18 | -85.9% |
| DCF (EBITDA 10y) | (51.88) - (76.65) | (1,077.98) | -123450.0% |
| Fair Value | 2,142.10 - 2,142.10 | 2,142.10 | 651.61% |
| P/E | 5,320.98 - 9,442.39 | 6,608.39 | 2218.7% |
| EV/EBITDA | 85.16 - 365.12 | 202.36 | -29.0% |
| EPV | 1,889.22 - 2,587.62 | 2,238.42 | 685.4% |
| DDM - Stable | 5,170.06 - 24,434.41 | 14,802.22 | 5093.8% |
| DDM - Multi | (15.54) - (50.36) | (23.01) | -108.1% |
| Market Cap (mil) | 854.66 |
| Beta | 0.67 |
| Outstanding shares (mil) | 3.00 |
| Enterprise Value (mil) | 739.14 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.69% |
| Cost of Debt | 5.81% |
| WACC | 6.69% |