Pets at Home Group (CHIX:PETSL) Intrinsic Value: Projected FCF: £5.66 (As of Sep. 14, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

CHIX:PETSL Pets at Home Group PLC CHIX:PETSL
65 GF Score
Price £2.08
GF Value £2.92
Valuation Modestly Undervalued
! 11 Warning Signs
View Full Analysis

What is Pets at Home Group Intrinsic Value: Projected FCF?

Pets at Home Group CHIX:PETSL +1.36% 65 Intrinsic Value: Projected FCF is £5.66 as of Sep. 14, 2026. GuruFocus rates CHIX:PETSL with a GF Score™ of 65/100 and a GF Value™ of £2.92 (Modestly Undervalued). The stock has 11 warning signs investors should review. Among 769 Retail - Cyclical companies, Pets at Home Group ranks better than 77.37% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-14), Pets at Home Group's Intrinsic Value: Projected FCF is £5.66. The stock price of Pets at Home Group is £2.08. Therefore, Pets at Home Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

The historical rank and industry rank for Pets at Home Group's Intrinsic Value: Projected FCF or its related term are showing as below:

CHIX:PETSl' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.32   Med: 0.53   Max: 1.08
Current: 0.37

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Pets at Home Group was 1.08. The lowest was 0.32. And the median was 0.53.

CHIX:PETSl's Price-to-Projected-FCF is ranked better than
77.37% of 769 companies
in the Retail - Cyclical industry
Industry Median: 0.75 vs CHIX:PETSl: 0.37

Pets at Home Group  (CHIX:PETSl) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Pets at Home Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2.08/5.6758974405135
=0.37

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Pets at Home Group Intrinsic Value: Projected FCF Related Terms


Pets at Home Group Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Pets at Home Group's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Pets at Home Group Intrinsic Value: Projected FCF Chart

Pets at Home Group Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4.82 5.53 6.06 6.47 5.69

Pets at Home Group Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 6.06 0.00 6.47 0.00 5.69

CHIX:PETSL vs CASY, WSM, ULTA: Intrinsic Value: Projected FCF Comparison

For the Specialty Retail subindustry, Pets at Home Group's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Pets at Home Group Price-to-Projected-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Pets at Home Group's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Pets at Home Group's Price-to-Projected-FCF falls into.


CHIX:PETSL
65GF Score
Pets at Home Group PLC CHIX:PETSL
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Pets at Home Group Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Pets at Home Group's Free Cash Flow(6 year avg) = £168.51.

Pets at Home Group's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(10.844211261935*168.51428571429+973*0.8)/459.100
=5.68

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of £5.66 mean?
Pets at Home Group (CHIX:PETSL) has a Intrinsic Value: Projected FCF of £5.66 as of Sep. 14, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Pets at Home Group and its competitors. According to the industry distribution chart, Pets at Home Group ranks #174 out of 769 companies in the Retail - Cyclical industry, placing it in the top 22.6%.
Is Pets at Home Group's Intrinsic Value: Projected FCF too high?
Pets at Home Group's current Intrinsic Value: Projected FCF is £5.66. Based on the distribution chart, Pets at Home Group ranks #174 out of 769 companies in the Retail - Cyclical industry, which is in the top quartile — a strong position relative to peers. Overall, Pets at Home Group has a GF Score™ of 65/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Pets at Home Group's Intrinsic Value: Projected FCF compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, Pets at Home Group ranks #174 out of 769 companies for Intrinsic Value: Projected FCF. This places Pets at Home Group in the top 23% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.75. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Retail - Cyclical company?
The median Intrinsic Value: Projected FCF among Retail - Cyclical companies is 0.75, based on 769 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Pets at Home Group and its competitors. For the Retail - Cyclical industry, the median Intrinsic Value: Projected FCF is 0.75 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Pets at Home Group's current Intrinsic Value: Projected FCF is £5.66. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pets at Home Group stock overvalued right now?
Based on GuruFocus' analysis, Pets at Home Group (CHIX:PETSL) is currently considered Modestly Undervalued. The stock's GF Value™ is £2.92, compared to a current price of £2.08 — trading 28.8% below its estimated fair value. The current Intrinsic Value: Projected FCF is £5.66. Pets at Home Group's overall GF Score™ is 65/100 with 11 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Pets at Home Group (CHIX:PETSL), the current Intrinsic Value: Projected FCF is £5.66 as of Sep. 14, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Pets at Home Group (CHIX:PETSL) Overvalued in 2026?

Based on GuruFocus' analysis, Pets at Home Group stock appears to be undervalued. The current stock price of £2.08 is trading 28.8% below its estimated GF Value™ of £2.92. GuruFocus considers Pets at Home Group to be Modestly Undervalued.

Key valuation signals for CHIX:PETSL:

  • Intrinsic Value: Projected FCF: £5.66
  • GF Value™: £2.92 vs. price of £2.08 (28.8% below fair value)
  • GF Score™: 65/100 with 11 warning signs

No single metric tells the full story. See the CHIX:PETSL stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Pets at Home Group Business Description

Address Epsom Avenue, Stanley Green Trading Estate, Chester House, Handforth, Cheshire, GBR, SK9 3RN
Pets at Home Group PLC is an omnichannel British retailer operating mainly in the United Kingdom. The company has a network of stores, websites, grooming salons, and pet services, such as veterinary. The product portfolio is diverse, including items for dogs, cats, fish, reptiles, birds, and wildlife. The items sold are from the following categories: food, pet beds, toys, pet clothing, kennels, collars, healthcare, grooming, training, books, and accessories. The products are sold under the Pets at Home brand, private brand, and labels. The veterinary services are located within stores, as well as in stand-alone locations, throughout the U.K.
65GF Score

Get the complete analysis for CHIX:PETSL

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

£2.08
Price
£2.92
GF Value