As of 2024-12-15, the Intrinsic Value of Property Franchise Group PLC (TPFG.L) is 571.21 GBP. This TPFG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 415.00 GBP, the upside of Property Franchise Group PLC is 37.60%.

The range of the Intrinsic Value is 381.38 - 1,250.71 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	381.38 - 1,250.71	571.21	37.6%
DCF (Growth 10y)	409.34 - 1,247.32	594.46	43.2%
DCF (EBITDA 5y)	468.54 - 658.32	519.63	25.2%
DCF (EBITDA 10y)	476.03 - 713.66	550.71	32.7%
Fair Value	263.84 - 263.84	263.84	-36.42%
P/E	58.39 - 300.26	198.79	-52.1%
EV/EBITDA	256.76 - 661.39	406.33	-2.1%
EPV	167.03 - 254.81	210.92	-49.2%
DDM - Stable	131.97 - 503.10	317.53	-23.5%
DDM - Multi	365.84 - 1,017.60	530.58	27.9%