As of 2024-12-14, the Intrinsic Value of Amedeo Air Four Plus Ltd (AA4.L) is
48.00 GBP. This AA4.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.20 GBP, the upside of Amedeo Air Four Plus Ltd is
-11.40%.
The range of the Intrinsic Value is (58.44) - 668.43 GBP
48.00 GBP
Intrinsic Value
AA4.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(58.44) - 668.43 |
48.00 |
-11.4% |
| DCF (Growth 10y) |
(48.61) - 656.07 |
56.77 |
4.7% |
| DCF (EBITDA 5y) |
(107.61) - (44.78) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(78.48) - 25.16 |
(1,234.50) |
-123450.0% |
| Fair Value |
42.97 - 42.97 |
42.97 |
-20.72% |
| P/E |
95.54 - 148.46 |
113.86 |
110.1% |
| EV/EBITDA |
(51.21) - 93.90 |
11.20 |
-79.3% |
| EPV |
537.97 - 1,767.70 |
1,152.83 |
2027.0% |
| DDM - Stable |
34.48 - 87.55 |
61.02 |
12.6% |
| DDM - Multi |
50.07 - 90.21 |
63.67 |
17.5% |
AA4.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
164.92 |
| Beta |
0.04 |
| Outstanding shares (mil) |
3.04 |
| Enterprise Value (mil) |
854.00 |
| Market risk premium |
5.98% |
| Cost of Equity |
15.14% |
| Cost of Debt |
8.25% |
| WACC |
9.22% |