As of 2024-12-15, the Intrinsic Value of Puma VCT 12 PLC (PU12.L) is
146.18 GBP. This PU12.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.00 GBP, the upside of Puma VCT 12 PLC is
509.10%.
The range of the Intrinsic Value is 129.00 - 170.49 GBP
146.18 GBP
Intrinsic Value
PU12.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
129.00 - 170.49 |
146.18 |
509.1% |
| DCF (Growth 10y) |
135.15 - 173.90 |
151.29 |
530.4% |
| DCF (EBITDA 5y) |
77.46 - 92.00 |
82.42 |
243.4% |
| DCF (EBITDA 10y) |
100.08 - 116.57 |
106.24 |
342.7% |
| Fair Value |
86.10 - 86.10 |
86.10 |
258.75% |
| P/E |
27.25 - 91.40 |
53.89 |
124.5% |
| EV/EBITDA |
56.27 - 102.86 |
74.89 |
212.0% |
| EPV |
46.37 - 51.71 |
49.04 |
104.3% |
| DDM - Stable |
91.57 - 170.03 |
130.80 |
445.0% |
| DDM - Multi |
47.50 - 71.26 |
57.19 |
138.3% |
PU12.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9.25 |
| Beta |
0.52 |
| Outstanding shares (mil) |
0.39 |
| Enterprise Value (mil) |
0.93 |
| Market risk premium |
5.34% |
| Cost of Equity |
11.66% |
| Cost of Debt |
5.00% |
| WACC |
7.85% |