PRA Group, Inc.

PRA Group, Inc.

PRAAยทNASDAQ

$14.02

-2.9%
Financial ServicesFinancial - Credit Services

PRA Group, Inc., a financial and business services company, engages in the purchase, collection, and management of portfolios of nonperforming loans in the Americas, Australia, and Europe. It is involved in the purchase of accounts that are primarily the unpaid obligations of individuals owed to credit originators, which include banks and other types of consumer, retail, and auto finance companies. The company also acquires nonperforming loans, including Visa and MasterCard credit cards, private label and other credit cards, installment loans, lines of credit, deficiency balances of various types, legal judgments, and trade payables from banks, credit unions, consumer finance companies, retailers, utilities, automobile finance companies, and other credit originators. In addition, it provides fee-based services on class action claims recoveries and by servicing consumer bankruptcy accounts. The company was formerly known as Portfolio Recovery Associates, Inc. and changed its name to PRA Group, Inc. in October 2014. PRA Group, Inc. was incorporated in 1996 and is headquartered in Norfolk, Virginia.

At a Glance

Live Snapshot
Market Cap$534.74M
EPS-7.7900
P/E Ratio-1.80
Earnings Date08/03/2026
PRA Group, Inc.

PRA Group, Inc. Fair Value Envelope

PRAA ยท NASDAQ

Our analysis suggests that PRAA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $14.02, this represents a potential HIDDEN relative to our calculated worth for PRA Group, Inc..

Intrinsic Value
Current Price: $14.02

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$882.5M
+ Cash & Equivalents$104.4M
Firm Value-$778.1M
- Debt$32.2M
Equity Value-$810.2M
/ Shares Outstanding39,082,999B
DCF Value-$21
OVERVALUED BY 248%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$92.7M
-$100.5M
-$108.9M
-$118.1M
-$128.0M
-$138.7M
-$150.4M
-$163.0M
-$176.7M
-$191.5M
Maintenance CapEx
-$1.0M
-$1.1M
-$1.2M
-$1.3M
-$1.4M
-$1.6M
-$1.7M
-$1.8M
-$2.0M
-$2.2M
Owner Earnings
-$93.8M
-$101.6M
-$110.2M
-$119.4M
-$129.4M
-$140.3M
-$152.1M
-$164.8M
-$178.6M
-$193.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$86.8M
-$87.1M
-$87.4M
-$87.8M
-$88.1M
-$88.4M
-$88.7M
-$89.0M
-$89.4M
-$89.7M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.