As of 2024-12-14, the Intrinsic Value of Albion Technology & General VCT PLC (AATG.L) is 56.53 GBP. This AATG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.50 GBP, the upside of Albion Technology & General VCT PLC is -17.50%.

The range of the Intrinsic Value is 48.93 - 70.36 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	48.93 - 70.36	56.53	-17.5%
DCF (Growth 10y)	51.91 - 71.73	58.98	-13.9%
DCF (EBITDA 5y)	48.42 - 61.26	54.97	-19.7%
DCF (EBITDA 10y)	51.50 - 63.94	57.68	-15.8%
Fair Value	71.38 - 71.38	71.38	4.20%
P/E	32.83 - 65.71	53.51	-21.9%
EV/EBITDA	52.11 - 78.49	66.98	-2.2%
EPV	74.35 - 83.19	78.77	15.0%
DDM - Stable	18.98 - 40.13	29.55	-56.9%
DDM - Multi	18.17 - 27.28	21.63	-68.4%