As of 2024-12-14, the Intrinsic Value of Amiad Water Systems Ltd (AFS.L) is
414.80 GBP. This AFS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 364.00 GBP, the upside of Amiad Water Systems Ltd is
14.00%.
The range of the Intrinsic Value is 305.60 - 665.93 GBP
414.80 GBP
Intrinsic Value
AFS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
305.60 - 665.93 |
414.80 |
14.0% |
| DCF (Growth 10y) |
364.27 - 748.99 |
481.77 |
32.4% |
| DCF (EBITDA 5y) |
208.12 - 251.87 |
226.82 |
-37.7% |
| DCF (EBITDA 10y) |
266.43 - 328.58 |
293.52 |
-19.4% |
| Fair Value |
36.79 - 36.79 |
36.79 |
-89.89% |
| P/E |
16.78 - 129.38 |
63.94 |
-82.4% |
| EV/EBITDA |
157.26 - 336.55 |
235.29 |
-35.4% |
| EPV |
199.96 - 259.48 |
229.72 |
-36.9% |
| DDM - Stable |
69.87 - 190.31 |
130.09 |
-64.3% |
| DDM - Multi |
212.08 - 455.14 |
290.04 |
-20.3% |
AFS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
105.24 |
| Beta |
0.46 |
| Outstanding shares (mil) |
0.29 |
| Enterprise Value (mil) |
103.11 |
| Market risk premium |
5.34% |
| Cost of Equity |
7.68% |
| Cost of Debt |
4.63% |
| WACC |
6.86% |