As of 2025-07-19, the Intrinsic Value of Adept Technology Group PLC (ADT.L) is 200.94 GBP. This ADT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 200.50 GBP, the upside of Adept Technology Group PLC is 0.20%.
The range of the Intrinsic Value is 76.57 - 654.91 GBP
Based on its market price of 200.50 GBP and our intrinsic valuation, Adept Technology Group PLC (ADT.L) is undervalued by 0.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.57 - 654.91 | 200.94 | 0.2% |
| DCF (Growth 10y) | 258.35 - 1,263.92 | 475.67 | 137.2% |
| DCF (EBITDA 5y) | 24.21 - 63.33 | 41.59 | -79.3% |
| DCF (EBITDA 10y) | 140.04 - 223.43 | 177.14 | -11.7% |
| Fair Value | -88.72 - -88.72 | -88.72 | -144.25% |
| P/E | (328.97) - (350.26) | (360.64) | -279.9% |
| EV/EBITDA | (106.58) - 163.86 | 17.58 | -91.2% |
| EPV | 506.45 - 772.06 | 639.26 | 218.8% |
| DDM - Stable | (161.10) - (426.91) | (294.00) | -246.6% |
| DDM - Multi | 105.72 - 218.27 | 142.52 | -28.9% |
| Market Cap (mil) | 50.21 |
| Beta | 1.50 |
| Outstanding shares (mil) | 0.25 |
| Enterprise Value (mil) | 88.39 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.73% |
| Cost of Debt | 6.70% |
| WACC | 6.73% |