As of 2024-12-11, the Intrinsic Value of Anglo-Eastern Plantations PLC (AEP.L) is 1,690.26 GBP. This AEP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 674.00 GBP, the upside of Anglo-Eastern Plantations PLC is 150.80%.

The range of the Intrinsic Value is 1,432.01 - 2,117.51 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,432.01 - 2,117.51	1,690.26	150.8%
DCF (Growth 10y)	1,579.73 - 2,315.53	1,858.37	175.7%
DCF (EBITDA 5y)	1,257.84 - 1,541.07	1,386.57	105.7%
DCF (EBITDA 10y)	1,446.44 - 1,817.45	1,611.62	139.1%
Fair Value	3,123.03 - 3,123.03	3,123.03	363.36%
P/E	1,041.84 - 1,884.20	1,276.00	89.3%
EV/EBITDA	993.77 - 1,527.45	1,245.26	84.8%
EPV	1,802.17 - 2,427.03	2,114.60	213.7%
DDM - Stable	909.62 - 1,932.91	1,421.26	110.9%
DDM - Multi	1,065.91 - 1,784.56	1,336.47	98.3%