As of 2025-06-30, the Intrinsic Value of Property Franchise Group PLC (TPFG.L) is 490.25 GBP. This TPFG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 550.00 GBP, the upside of Property Franchise Group PLC is -10.90%.
The range of the Intrinsic Value is 307.93 - 1,244.67 GBP
Based on its market price of 550.00 GBP and our intrinsic valuation, Property Franchise Group PLC (TPFG.L) is overvalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 307.93 - 1,244.67 | 490.25 | -10.9% |
| DCF (Growth 10y) | 382.75 - 1,498.59 | 602.06 | 9.5% |
| DCF (EBITDA 5y) | 437.39 - 564.87 | 503.22 | -8.5% |
| DCF (EBITDA 10y) | 495.10 - 749.51 | 613.12 | 11.5% |
| Fair Value | 399.67 - 399.67 | 399.67 | -27.33% |
| P/E | 176.50 - 320.55 | 228.32 | -58.5% |
| EV/EBITDA | 390.73 - 505.80 | 470.30 | -14.5% |
| EPV | 190.92 - 357.51 | 274.21 | -50.1% |
| DDM - Stable | 187.72 - 623.70 | 405.70 | -26.2% |
| DDM - Multi | 411.70 - 975.23 | 569.37 | 3.5% |
| Market Cap (mil) | 350.64 |
| Beta | 0.40 |
| Outstanding shares (mil) | 0.64 |
| Enterprise Value (mil) | 363.55 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.13% |
| Cost of Debt | 51.71% |
| WACC | 8.62% |