As of 2024-12-14, the Intrinsic Value of Albion Development VCT PLC (AADV.L) is
95.27 GBP. This AADV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 85.00 GBP, the upside of Albion Development VCT PLC is
12.10%.
The range of the Intrinsic Value is 79.65 - 124.04 GBP
95.27 GBP
Intrinsic Value
AADV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
79.65 - 124.04 |
95.27 |
12.1% |
| DCF (Growth 10y) |
92.84 - 139.98 |
109.53 |
28.9% |
| DCF (EBITDA 5y) |
84.43 - 142.92 |
109.77 |
29.1% |
| DCF (EBITDA 10y) |
96.71 - 157.20 |
122.50 |
44.1% |
| Fair Value |
208.04 - 208.04 |
208.04 |
144.75% |
| P/E |
63.20 - 254.97 |
119.67 |
40.8% |
| EV/EBITDA |
84.15 - 237.28 |
130.65 |
53.7% |
| EPV |
(27.72) - (35.67) |
(31.70) |
-137.3% |
| DDM - Stable |
54.38 - 116.84 |
85.61 |
0.7% |
| DDM - Multi |
32.11 - 51.65 |
39.44 |
-53.6% |
AADV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
127.73 |
| Beta |
0.02 |
| Outstanding shares (mil) |
1.50 |
| Enterprise Value (mil) |
99.55 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.56% |
| Cost of Debt |
5.00% |
| WACC |
7.31% |