As of 2024-12-15, the Intrinsic Value of Playtech PLC (PTEC.L) is
258.79 GBP. This PTEC.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 738.00 GBP, the upside of Playtech PLC is
-64.90%.
The range of the Intrinsic Value is 240.55 - 319.29 GBP
258.79 GBP
Intrinsic Value
PTEC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(572.28) - (98.96) |
(135.37) |
-118.3% |
| DCF (Growth 10y) |
(135.22) - (949.79) |
(198.18) |
-126.9% |
| DCF (EBITDA 5y) |
240.55 - 319.29 |
258.79 |
-64.9% |
| DCF (EBITDA 10y) |
219.22 - 329.41 |
250.48 |
-66.1% |
| Fair Value |
155.63 - 155.63 |
155.63 |
-78.91% |
| P/E |
413.96 - 905.48 |
652.02 |
-11.7% |
| EV/EBITDA |
640.96 - 1,143.81 |
815.76 |
10.5% |
| EPV |
1,045.91 - 1,436.83 |
1,241.37 |
68.2% |
| DDM - Stable |
395.46 - 2,607.08 |
1,501.27 |
103.4% |
| DDM - Multi |
613.89 - 3,172.90 |
1,031.53 |
39.8% |
PTEC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,206.32 |
| Beta |
1.39 |
| Outstanding shares (mil) |
2.99 |
| Enterprise Value (mil) |
2,340.10 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.29% |
| Cost of Debt |
4.72% |
| WACC |
6.32% |