ABDP.L
Ab Dynamics PLC
Price:  
1,675.00 
GBP
Volume:  
17,503.00
United Kingdom | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ABDP.L Intrinsic Value

-43.90 %
Upside

What is the intrinsic value of ABDP.L?

As of 2025-07-03, the Intrinsic Value of Ab Dynamics PLC (ABDP.L) is 939.97 GBP. This ABDP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,675.00 GBP, the upside of Ab Dynamics PLC is -43.90%.

The range of the Intrinsic Value is 757.72 - 1,288.51 GBP

Is ABDP.L undervalued or overvalued?

Based on its market price of 1,675.00 GBP and our intrinsic valuation, Ab Dynamics PLC (ABDP.L) is overvalued by 43.90%.

1,675.00 GBP
Stock Price
939.97 GBP
Intrinsic Value
Intrinsic Value Details

ABDP.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 757.72 - 1,288.51 939.97 -43.9%
DCF (Growth 10y) 978.30 - 1,633.82 1,205.12 -28.1%
DCF (EBITDA 5y) 1,296.05 - 1,858.56 1,619.33 -3.3%
DCF (EBITDA 10y) 1,470.11 - 2,186.15 1,854.10 10.7%
Fair Value 1,159.38 - 1,159.38 1,159.38 -30.78%
P/E 799.85 - 1,642.39 1,170.11 -30.1%
EV/EBITDA 1,310.18 - 2,061.41 1,745.93 4.2%
EPV 753.63 - 911.49 832.56 -50.3%
DDM - Stable 386.84 - 952.28 669.56 -60.0%
DDM - Multi 652.42 - 1,231.83 851.42 -49.2%

ABDP.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 371.38
Beta 1.40
Outstanding shares (mil) 0.22
Enterprise Value (mil) 344.18
Market risk premium 5.98%
Cost of Equity 9.60%
Cost of Debt 5.00%
WACC 9.56%