As of 2025-07-11, the Intrinsic Value of Abcam PLC (ABC.L) is 354.59 GBP. This ABC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,226.00 GBP, the upside of Abcam PLC is -71.10%.
The range of the Intrinsic Value is 207.72 - 922.70 GBP
Based on its market price of 1,226.00 GBP and our intrinsic valuation, Abcam PLC (ABC.L) is overvalued by 71.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 207.72 - 922.70 | 354.59 | -71.1% |
| DCF (Growth 10y) | 218.30 - 872.77 | 353.66 | -71.2% |
| DCF (EBITDA 5y) | 268.32 - 715.08 | 475.38 | -61.2% |
| DCF (EBITDA 10y) | 266.63 - 687.03 | 454.43 | -62.9% |
| Fair Value | 15.39 - 15.39 | 15.39 | -98.74% |
| P/E | 109.36 - 344.91 | 200.12 | -83.7% |
| EV/EBITDA | 409.66 - 1,292.79 | 694.94 | -43.3% |
| EPV | 55.10 - 86.94 | 71.02 | -94.2% |
| DDM - Stable | 38.84 - 182.57 | 110.70 | -91.0% |
| DDM - Multi | 186.09 - 680.63 | 292.35 | -76.2% |
| Market Cap (mil) | 2,707.74 |
| Beta | 0.39 |
| Outstanding shares (mil) | 2.21 |
| Enterprise Value (mil) | 2,828.04 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.53% |
| Cost of Debt | 5.20% |
| WACC | 7.26% |