As of 2024-12-15, the Intrinsic Value of Aggreko PLC (AGK.L) is
447.02 GBP. This AGK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 869.50 GBP, the upside of Aggreko PLC is
-48.60%.
The range of the Intrinsic Value is 361.06 - 670.84 GBP
447.02 GBP
Intrinsic Value
AGK.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
361.06 - 670.84 |
447.02 |
-48.6% |
| DCF (Growth 10y) |
214.96 - 223.13 |
218.98 |
-74.8% |
| DCF (EBITDA 5y) |
275.50 - 331.86 |
311.93 |
-64.1% |
| DCF (EBITDA 10y) |
214.96 - 223.13 |
218.98 |
-74.8% |
| Fair Value |
332.05 - 332.05 |
332.05 |
-61.81% |
| P/E |
94.23 - 147.53 |
117.61 |
-86.5% |
| EV/EBITDA |
526.22 - 3,218.59 |
1,832.29 |
110.7% |
| EPV |
588.36 - 880.28 |
734.32 |
-15.5% |
| DDM - Stable |
55.50 - 176.05 |
115.77 |
-86.7% |
| DDM - Multi |
(0.00) - (0.00) |
(0.00) |
-100.0% |
AGK.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,225.76 |
| Beta |
1.34 |
| Outstanding shares (mil) |
2.56 |
| Enterprise Value (mil) |
2,605.76 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.23% |
| Cost of Debt |
5.50% |
| WACC |
8.22% |