As of 2024-12-12, the Intrinsic Value of Assura PLC (AGR.L) is
43.20 GBP. This AGR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.94 GBP, the upside of Assura PLC is
8.20%.
The range of the Intrinsic Value is 23.94 - 84.45 GBP
43.20 GBP
Intrinsic Value
AGR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.94 - 84.45 |
43.20 |
8.2% |
| DCF (Growth 10y) |
33.15 - 95.28 |
53.08 |
32.9% |
| DCF (EBITDA 5y) |
18.36 - 37.75 |
27.33 |
-31.6% |
| DCF (EBITDA 10y) |
28.44 - 51.55 |
38.92 |
-2.6% |
| Fair Value |
-4.37 - -4.37 |
-4.37 |
-110.94% |
| P/E |
(14.11) - (14.95) |
(14.01) |
-135.1% |
| EV/EBITDA |
14.05 - 34.05 |
26.53 |
-33.6% |
| EPV |
0.65 - 11.25 |
5.95 |
-85.1% |
| DDM - Stable |
(5.86) - (12.79) |
(9.32) |
-123.3% |
| DDM - Multi |
(4.82) - (8.31) |
(6.11) |
-115.3% |
AGR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,306.67 |
| Beta |
0.81 |
| Outstanding shares (mil) |
32.72 |
| Enterprise Value (mil) |
2,524.07 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.30% |
| Cost of Debt |
4.73% |
| WACC |
7.15% |