As of 2024-12-15, the Intrinsic Value of Facilities By ADF PLC (ADF.L) is
48.28 GBP. This ADF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.50 GBP, the upside of Facilities By ADF PLC is
32.30%.
The range of the Intrinsic Value is 24.96 - 126.14 GBP
48.28 GBP
Intrinsic Value
ADF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.96 - 126.14 |
48.28 |
32.3% |
| DCF (Growth 10y) |
87.74 - 323.08 |
142.11 |
289.3% |
| DCF (EBITDA 5y) |
132.31 - 140.60 |
136.39 |
273.7% |
| DCF (EBITDA 10y) |
217.83 - 245.29 |
231.14 |
533.3% |
| Fair Value |
-58.77 - -58.77 |
-58.77 |
-261.01% |
| P/E |
36.53 - 36.53 |
36.53 |
0.1% |
| EV/EBITDA |
36.54 - 36.57 |
36.55 |
0.1% |
| EPV |
60.72 - 80.00 |
70.36 |
92.8% |
| DDM - Stable |
(29.29) - (94.34) |
(61.82) |
-269.4% |
| DDM - Multi |
18.66 - 46.21 |
26.52 |
-27.3% |
ADF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36.66 |
| Beta |
0.07 |
| Outstanding shares (mil) |
1.00 |
| Enterprise Value (mil) |
58.25 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.93% |
| Cost of Debt |
6.09% |
| WACC |
6.03% |