As of 2024-12-14, the Intrinsic Value of Abcam PLC (ABC.L) is
352.05 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
-71.30%.
The range of the Intrinsic Value is 199.86 - 1,015.26 GBP
352.05 GBP
Intrinsic Value
ABC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
199.86 - 1,015.26 |
352.05 |
-71.3% |
| DCF (Growth 10y) |
210.17 - 959.92 |
351.15 |
-71.4% |
| DCF (EBITDA 5y) |
285.82 - 709.63 |
496.74 |
-59.5% |
| DCF (EBITDA 10y) |
278.53 - 686.11 |
471.97 |
-61.5% |
| Fair Value |
15.39 - 15.39 |
15.39 |
-98.74% |
| P/E |
85.59 - 282.60 |
171.09 |
-86.0% |
| EV/EBITDA |
295.90 - 1,275.91 |
709.93 |
-42.1% |
| EPV |
53.06 - 89.55 |
71.31 |
-94.2% |
| DDM - Stable |
37.70 - 198.90 |
118.30 |
-90.4% |
| DDM - Multi |
180.02 - 743.42 |
290.44 |
-76.3% |
ABC.L Intrinsic Value - Key Valuation Metrics
| 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 |
7.56% |
| Cost of Debt |
5.20% |
| WACC |
7.28% |