As of 2024-12-12, the Intrinsic Value of Aeorema Communications PLC (AEO.L) is 140.01 GBP. This AEO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.50 GBP, the upside of Aeorema Communications PLC is 147.80%.

The range of the Intrinsic Value is 111.42 - 191.43 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	111.42 - 191.43	140.01	147.8%
DCF (Growth 10y)	120.92 - 202.90	150.36	166.1%
DCF (EBITDA 5y)	90.88 - 165.75	113.77	101.4%
DCF (EBITDA 10y)	104.98 - 180.06	128.68	127.7%
Fair Value	90.02 - 90.02	90.02	59.32%
P/E	30.25 - 55.59	45.32	-19.8%
EV/EBITDA	50.53 - 98.70	61.92	9.6%
EPV	81.08 - 116.79	98.93	75.1%
DDM - Stable	28.53 - 68.32	48.43	-14.3%
DDM - Multi	80.60 - 148.03	104.15	84.3%