As of 2025-11-18, the Intrinsic Value of Accrol Group Holdings PLC (ACRL.L) is 49.70 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 28.10%.
The range of the Intrinsic Value is 25.63 - 136.63 GBP
Based on its market price of 38.80 GBP and our intrinsic valuation, Accrol Group Holdings PLC (ACRL.L) is undervalued by 28.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.63 - 136.63 | 49.70 | 28.1% |
| DCF (Growth 10y) | 40.98 - 183.93 | 72.25 | 86.2% |
| DCF (EBITDA 5y) | 20.66 - 43.44 | 38.45 | -0.9% |
| DCF (EBITDA 10y) | 34.45 - 69.82 | 57.17 | 47.3% |
| Fair Value | -6.55 - -6.55 | -6.55 | -116.87% |
| P/E | (18.82) - (15.42) | (14.66) | -137.8% |
| EV/EBITDA | 19.96 - 42.74 | 37.14 | -4.3% |
| EPV | 15.11 - 36.85 | 25.98 | -33.1% |
| DDM - Stable | (12.39) - (35.59) | (23.99) | -161.8% |
| DDM - Multi | 17.58 - 39.47 | 24.35 | -37.2% |
| 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 | 8.35% |
| Cost of Debt | 10.55% |
| WACC | 8.40% |