As of 2024-12-11, the Intrinsic Value of Accrol Group Holdings PLC (ACRL.L) is
47.84 GBP. This ACRL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.80 GBP, the upside of Accrol Group Holdings PLC is
23.30%.
The range of the Intrinsic Value is 24.90 - 126.72 GBP
47.84 GBP
Intrinsic Value
ACRL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.90 - 126.72 |
47.84 |
23.3% |
| DCF (Growth 10y) |
39.94 - 170.81 |
69.69 |
79.6% |
| DCF (EBITDA 5y) |
19.50 - 39.73 |
29.00 |
-25.3% |
| DCF (EBITDA 10y) |
33.09 - 65.10 |
47.20 |
21.6% |
| Fair Value |
-6.55 - -6.55 |
-6.55 |
-116.87% |
| P/E |
(10.29) - (9.53) |
(11.42) |
-129.4% |
| EV/EBITDA |
10.75 - 35.26 |
23.86 |
-38.5% |
| EPV |
14.68 - 35.51 |
25.09 |
-35.3% |
| DDM - Stable |
(12.05) - (33.19) |
(22.62) |
-158.3% |
| DDM - Multi |
17.03 - 36.62 |
23.27 |
-40.0% |
ACRL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
130.15 |
| Beta |
0.38 |
| Outstanding shares (mil) |
3.35 |
| Enterprise Value (mil) |
191.72 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.58% |
| Cost of Debt |
10.55% |
| WACC |
8.54% |