Procook Group PLC (PROC) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Procook Group PLC stock £0.53, price £0.48, upside +10.0%, quality 59 out of 100. Rating: fairly valued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range £0.1695 – £1.59 · fair‑value band £0.4379 – £0.6825 · the £0.4800 price screens below the £0.5280 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Procook Group in your weekly email
Every Wednesday you see whether Procook Group is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
ProCook Group plc, through its subsidiaries, engages in the sale of kitchenware and related products in the United Kingdom. It operates through two segments: Ecommerce and Retail.
Show moreShow less
The company offers a range of cookware and tableware products including dinnerware, drinkware and accessories, and kitchen accessories such as kitchen knives and kitchen gadgets; and holds properties. ProCook Group plc was founded in 1996 and is headquartered in Gloucester, the United Kingdom.
Stock analysis
Procook Group PLC (PROC) currently trades at £0.4800, while our model-based Fair Value estimate is £0.5280, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of £1.48 per share, and 13 of the 24 models we run sit above the £0.4800 price.
Bear case: the Asset-Based group reads lowest at £0.0700, and 11 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: £0.4379 (bear) to £0.6825 (bull), the price of £0.4800 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 59/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Procook Group PLC reported revenue of £85.5M in FY2026 versus £69.2M in FY2022, a compound +5.4%/yr. Reported net income was £1.6M in FY2026.
Key figures
Market cap £57.2M Micro · P/E ratio 48.0 · P/S ratio 0.90 · EPS (TTM) £0.0100 · Net margin 1.9% · Return on equity 14.8% · Return on assets (EBIT) 1.5% (5-year average) · Operating margin 12.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 45 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 78% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −5% fair-value upside, at 10%, PROC screens cheaper than that median.
Fair Value models
Bear£0.4379Fair Value £0.5280Bull£0.6825
Price £0.4800 · Upside +10.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (£0.0053 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+23.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.9%
Start year 2021 (pandemic). Over 10 years: +18.4% a year
Revenue growth 13 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+17.1%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+7.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.4%
Dividend (yield on the price)0.0%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.18% → 6%
2026 sits 92% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−9.0%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about −11.0% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Specialty Retail · 203 stocks
Beats the industry median on 5/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+10.0% · Below median
Profitability
Return on equity (12 months)14.8% · Above median
Return on assets2.6% · Below median
Net margin (12 months)1.9% · Below median
Operating margin (12 months)12.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)24.7% · Top 25%
Valuation Multiplesvs Specialty Retail median · lower = cheaper
P/E (12 months)48.0× · Priciest 25%
P/B6.61× · Priciest 25%
P/S (12 months)0.90× · Pricier than median
Price / free cash flow (fiscal year)8.0× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Procook Group PLC Fair Value". https://www.fairvalue-calculator.com/stock/PROC
Frequently asked questions
Is Procook Group PLC (PROC) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of £0.5280 versus a price of £0.4800, about +10% upside (fairly valued).
What is the fair value of PROC?
Our model-based fair value for Procook Group PLC is £0.5280 (as of Nov 9, 2026), built from audited fundamentals. The current price: £0.4800.
What is the quality score of PROC?
Procook Group PLC has a Quality Score of 59/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Procook Group PLC (PROC)?
Our model-based price target is the fair value of £0.5280 (as of Nov 9, 2026) from 24 valuation models. Cautious scenario £0.4379, optimistic scenario £0.6825. It is a calculation from audited fundamentals, not an analyst target.
What is the Procook Group PLC stock forecast for 2026?
Our models put fair value at £0.5280, about +10% upside versus a price of £0.4800 (fairly valued). Cautious scenario £0.4379, optimistic scenario £0.6825. The calculation is refreshed regularly with new filings.
What is the revenue of Procook Group PLC (PROC)?
Procook Group PLC reported trailing-twelve-month revenue of about £85.5M (latest available figure, as of Nov 9, 2026).
What growth is priced into Procook Group PLC (PROC)?
For today's price to be fair in a discounted-cash-flow model, Procook Group PLC would have to grow free cash flow by -9.0 % per year for five years (discount rate 12.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.9 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of PROC use?
Our models discount Procook Group PLC at 12.5 %: a base by market capitalisation (micro), damped by beta 0.76, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Procook Group PLC that is -9.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.5 %) and the same formula as our fair value.
How much growth has Procook Group PLC (PROC) delivered so far?
Over the past 5 years revenue at Procook Group PLC grew +9.9 % a year. The price currently implies free-cash-flow growth of -9.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Procook Group PLC (PROC) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Procook Group PLC (-9.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Procook Group PLC (PROC)?
The free-cash-flow yield on the price is 16.66 %: that much free cash flow Procook Group PLC produces per unit of market value. When it exceeds the discount rate of our models (12.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Procook Group PLC (PROC)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Procook Group PLC it is £0.5280 per share (as of Nov 9, 2026), against a price of £0.4800. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Procook Group PLC stock overvalued or undervalued in 2026?
As of Nov 9, 2026, PROC trades below its calculated fair value: price £0.4800, fair value £0.5280, a gap of about +10% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of PROC?
No. The price is what the market pays today (£0.4800); the fair value is what the company's own numbers justify (£0.5280). For Procook Group PLC the two are £0.0480 per share apart. That gap is exactly why we show both numbers side by side.
How much is Procook Group PLC worth?
The market values Procook Group PLC at about £57.2M (market capitalisation, as of Nov 9, 2026). Per share that is £0.4800; our models calculate a fair value of £0.5280 per share.
What do the bullish and bearish scenarios say about PROC?
Our models span a range for Procook Group PLC: cautious scenario £0.4379, base £0.5280, optimistic £0.6825 per share (as of Nov 9, 2026, price £0.4800). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PROC?
Procook Group PLC trades at a price-to-earnings ratio of 48.0 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of £0.5280 is built from several models across several years. Other multiples: P/B 6.6, P/S 0.9, EV/EBITDA 10.3.
How solid is the balance sheet of Procook Group PLC (PROC)?
Balance-sheet figures for Procook Group PLC (as of Nov 9, 2026): return on equity 14.8%. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is PROC from its 52-week high?
Procook Group PLC trades at £0.4800, about 11% below its 52-week high of £0.5400 and 78% above the low of £0.2690 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of £0.5280 is for.
Which stocks are comparable to Procook Group PLC?
From the same area (Consumer Cyclical) we also value Alimentation Couche-Tard Inc, Williams-Sonoma, Inc, Ulta Beauty, Inc, Casey's General Stores, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Procook Group PLC stock attractive at the current price?
The data as of Nov 9, 2026: price £0.4800, calculated fair value £0.5280 (+10%), Quality Score 59/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of PROC calculated?
We run Procook Group PLC through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of £0.5280 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Procook Group PLC currently trades 9% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Procook Group PLC (PROC)?
The closing price on Nov 6, 2026 was £0.4800. Our model-based fair value is £0.5280, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Procook Group PLC right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Procook Group PLC
How large is the market capitalisation of Procook Group PLC (PROC)?
The market capitalisation of Procook Group PLC is £57.2M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Procook Group PLC (PROC)?
The price-to-sales ratio of Procook Group PLC is 0.90 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Procook Group PLC (PROC)?
Earnings per share at Procook Group PLC are £0.0100 (price ÷ EPS = P/E 48.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Procook Group PLC (PROC)?
The net margin of Procook Group PLC is 1.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Procook Group PLC (PROC)?
The return on equity (ROE) of Procook Group PLC is 14.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Procook Group PLC (PROC)?
On an EBIT basis the return on assets of Procook Group PLC is 1.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Procook Group PLC (PROC)?
The operating margin of Procook Group PLC is 12.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Procook Group PLC (PROC)?
Revenue at Procook Group PLC is growing +24.7% versus a year earlier (3y avg +11.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Procook Group PLC (PROC)?
Earnings per share at Procook Group PLC are growing +5.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Procook Group PLC (PROC) carry?
The net debt of Procook Group PLC is £25.8M (fiscal year 2026, ≈ 2.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Procook Group PLC in the live analysis
One click puts Procook Group PLC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026