As of 2024-12-14, the Intrinsic Value of Proven Vct PLC (PVN.L) is 51.21 GBP. This PVN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.00 GBP, the upside of Proven Vct PLC is -14.60%.

The range of the Intrinsic Value is 45.80 - 59.74 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	45.80 - 59.74	51.21	-14.6%
DCF (Growth 10y)	47.45 - 59.39	52.13	-13.1%
DCF (EBITDA 5y)	53.05 - 64.40	59.49	-0.9%
DCF (EBITDA 10y)	52.45 - 62.82	58.03	-3.3%
Fair Value	14.98 - 14.98	14.98	-75.04%
P/E	41.51 - 80.75	57.52	-4.1%
EV/EBITDA	52.81 - 65.03	60.14	0.2%
EPV	30.73 - 33.04	31.88	-46.9%
DDM - Stable	13.58 - 25.33	19.45	-67.6%
DDM - Multi	16.24 - 21.64	18.46	-69.2%