As of 2024-12-11, the Intrinsic Value of Ab Dynamics PLC (ABDP.L) is 1,102.62 GBP. This ABDP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,010.00 GBP, the upside of Ab Dynamics PLC is -45.10%.

The range of the Intrinsic Value is 886.93 - 1,514.84 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	886.93 - 1,514.84	1,102.62	-45.1%
DCF (Growth 10y)	1,359.22 - 2,348.78	1,701.12	-15.4%
DCF (EBITDA 5y)	1,578.08 - 2,161.23	2,021.36	0.6%
DCF (EBITDA 10y)	2,143.64 - 3,105.46	2,793.23	39.0%
Fair Value	1,476.85 - 1,476.85	1,476.85	-26.52%
P/E	957.00 - 1,408.60	1,148.16	-42.9%
EV/EBITDA	1,311.77 - 2,036.82	1,845.13	-8.2%
EPV	470.45 - 556.74	513.60	-74.4%
DDM - Stable	477.23 - 1,175.14	826.19	-58.9%
DDM - Multi	770.22 - 1,463.93	1,008.40	-49.8%