As of 2024-12-13, the Intrinsic Value of Albion Enterprise VCT PLC (AAEV.L) is 69.08 GBP. This AAEV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.50 GBP, the upside of Albion Enterprise VCT PLC is -38.60%.

The range of the Intrinsic Value is 61.81 - 82.23 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	61.81 - 82.23	69.08	-38.6%
DCF (Growth 10y)	64.45 - 83.56	71.33	-36.6%
DCF (EBITDA 5y)	67.12 - 84.56	77.69	-30.9%
DCF (EBITDA 10y)	68.24 - 85.24	77.79	-30.9%
Fair Value	73.13 - 73.13	73.13	-34.99%
P/E	30.19 - 62.88	40.15	-64.3%
EV/EBITDA	65.74 - 83.99	76.87	-31.7%
EPV	83.25 - 96.47	89.86	-20.1%
DDM - Stable	13.69 - 29.72	21.71	-80.7%
DDM - Multi	20.60 - 29.69	24.04	-78.6%