As of 2024-12-13, the Intrinsic Value of Airtel Africa PLC (AAF.L) is
332.79 GBP. This AAF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 106.50 GBP, the upside of Airtel Africa PLC is
212.50%.
The range of the Intrinsic Value is 275.70 - 415.08 GBP
332.79 GBP
Intrinsic Value
AAF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
275.70 - 415.08 |
332.79 |
212.5% |
| DCF (Growth 10y) |
337.80 - 493.43 |
401.82 |
277.3% |
| DCF (EBITDA 5y) |
161.51 - 320.34 |
186.36 |
75.0% |
| DCF (EBITDA 10y) |
245.92 - 413.84 |
278.73 |
161.7% |
| Fair Value |
1.28 - 1.28 |
1.28 |
-98.80% |
| P/E |
4.15 - 5.26 |
4.93 |
-95.4% |
| EV/EBITDA |
68.21 - 514.70 |
291.81 |
174.0% |
| EPV |
227.56 - 303.79 |
265.68 |
149.5% |
| DDM - Stable |
1.42 - 2.58 |
2.00 |
-98.1% |
| DDM - Multi |
(4.21) - (6.18) |
(5.02) |
-104.7% |
AAF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,928.98 |
| Beta |
1.31 |
| Outstanding shares (mil) |
36.89 |
| Enterprise Value (mil) |
6,845.29 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.24% |
| Cost of Debt |
8.07% |
| WACC |
8.31% |