As of 2024-12-14, the Intrinsic Value of Anglo African Agriculture PLC (AAAP.L) is
26.66 GBP. This AAAP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 2.75 GBP, the upside of Anglo African Agriculture PLC is
869.50%.
The range of the Intrinsic Value is 21.73 - 33.98 GBP
26.66 GBP
Intrinsic Value
AAAP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.73 - 33.98 |
26.66 |
869.5% |
| DCF (Growth 10y) |
24.59 - 36.84 |
29.54 |
974.2% |
| DCF (EBITDA 5y) |
0.71 - 0.61 |
0.60 |
-78.3% |
| DCF (EBITDA 10y) |
7.48 - 7.99 |
7.68 |
179.2% |
| Fair Value |
-49.50 - -49.50 |
-49.50 |
-1,900.17% |
| P/E |
(41.58) - (60.79) |
(59.65) |
-2269.2% |
| EV/EBITDA |
(7.85) - (7.84) |
(7.85) |
-385.4% |
| EPV |
(15.18) - (16.85) |
(16.01) |
-682.3% |
| DDM - Stable |
(34.89) - (75.14) |
(55.02) |
-2100.6% |
| DDM - Multi |
(25.80) - (49.15) |
(34.38) |
-1350.1% |
AAAP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.27 |
| Beta |
1.26 |
| Outstanding shares (mil) |
0.46 |
| Enterprise Value (mil) |
4.86 |
| Market risk premium |
6.41% |
| Cost of Equity |
16.36% |
| Cost of Debt |
5.00% |
| WACC |
6.29% |