As of 2026-10-11, the Intrinsic Value of Amedeo Air Four Plus Ltd (AA4.L) is 122.13 GBP. This AA4.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.40 GBP, the upside of Amedeo Air Four Plus Ltd is 68.70%.
The range of the Intrinsic Value is 21.23 - 432.21 GBP
Based on its market price of 72.40 GBP and our intrinsic valuation, Amedeo Air Four Plus Ltd (AA4.L) is undervalued by 68.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.23 - 432.21 | 122.13 | 68.7% |
| DCF (Growth 10y) | 41.50 - 481.92 | 150.17 | 107.4% |
| DCF (EBITDA 5y) | (59.07) - (14.87) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (12.88) - 72.58 | 24.05 | -66.8% |
| Fair Value | 45.84 - 45.84 | 45.84 | -36.68% |
| P/E | 53.07 - 114.24 | 79.47 | 9.8% |
| EV/EBITDA | (43.59) - 108.84 | 30.51 | -57.9% |
| EPV | 905.62 - 2,439.64 | 1,672.63 | 2210.3% |
| DDM - Stable | 31.20 - 122.16 | 76.68 | 5.9% |
| DDM - Multi | 25.64 - 71.54 | 36.99 | -48.9% |
| Market Cap (mil) | 185.77 |
| Beta | 0.04 |
| Outstanding shares (mil) | 2.57 |
| Enterprise Value (mil) | 675.75 |
| Market risk premium | 5.98% |
| Cost of Equity | 14.16% |
| Cost of Debt | 6.62% |
| WACC | 7.80% |