As of 2025-05-26, the Intrinsic Value of Anglo American PLC (AAL.L) is 1,111.94 GBP. This AAL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,191.50 GBP, the upside of Anglo American PLC is -49.30%.
The range of the Intrinsic Value is 616.11 - 2,340.52 GBP
Based on its market price of 2,191.50 GBP and our intrinsic valuation, Anglo American PLC (AAL.L) is overvalued by 49.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 616.11 - 2,340.52 | 1,111.94 | -49.3% |
| DCF (Growth 10y) | 848.87 - 2,702.14 | 1,387.12 | -36.7% |
| DCF (EBITDA 5y) | 1,157.58 - 1,813.20 | 1,615.50 | -26.3% |
| DCF (EBITDA 10y) | 1,211.34 - 2,026.23 | 1,705.42 | -22.2% |
| Fair Value | -955.78 - -955.78 | -955.78 | -143.61% |
| P/E | (1,112.53) - (1,762.46) | (1,486.24) | -167.8% |
| EV/EBITDA | 972.81 - 2,254.21 | 1,655.99 | -24.4% |
| EPV | 1,986.77 - 2,980.16 | 2,483.46 | 13.3% |
| DDM - Stable | (1,146.31) - (3,073.60) | (2,109.95) | -196.3% |
| DDM - Multi | 400.27 - 886.13 | 557.35 | -74.6% |
| Market Cap (mil) | 25,978.70 |
| Beta | 1.79 |
| Outstanding shares (mil) | 11.85 |
| Enterprise Value (mil) | 33,396.46 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.64% |
| Cost of Debt | 4.65% |
| WACC | 8.56% |