As of 2024-12-12, the Intrinsic Value of Abrdn PLC (ABDN.L) is
70.19 GBP. This ABDN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 139.90 GBP, the upside of Abrdn PLC is
-49.80%.
The range of the Intrinsic Value is 64.34 - 82.54 GBP
70.19 GBP
Intrinsic Value
ABDN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.34 - 82.54 |
70.19 |
-49.8% |
| DCF (Growth 10y) |
64.63 - 80.18 |
69.69 |
-50.2% |
| DCF (EBITDA 5y) |
71.12 - 80.59 |
74.94 |
-46.4% |
| DCF (EBITDA 10y) |
68.94 - 78.51 |
72.84 |
-47.9% |
| Fair Value |
409.36 - 409.36 |
409.36 |
192.61% |
| P/E |
230.44 - 311.29 |
266.45 |
90.5% |
| EV/EBITDA |
86.91 - 176.53 |
122.46 |
-12.5% |
| EPV |
231.14 - 286.30 |
258.72 |
84.9% |
| DDM - Stable |
120.49 - 271.84 |
196.16 |
40.2% |
| DDM - Multi |
2.43 - 4.16 |
3.06 |
-97.8% |
ABDN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,497.12 |
| Beta |
1.69 |
| Outstanding shares (mil) |
17.85 |
| Enterprise Value (mil) |
1,689.12 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.38% |
| Cost of Debt |
5.80% |
| WACC |
10.60% |