As of 2026-04-17, the Intrinsic Value of Assura PLC (AGR.L) is 35.14 GBP. This AGR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.48 GBP, the upside of Assura PLC is -26.00%.
The range of the Intrinsic Value is 13.37 - 88.29 GBP
Based on its market price of 47.48 GBP and our intrinsic valuation, Assura PLC (AGR.L) is overvalued by 26.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.37 - 88.29 | 35.14 | -26.0% |
| DCF (Growth 10y) | 25.35 - 107.96 | 49.53 | 4.3% |
| DCF (EBITDA 5y) | 29.67 - 44.22 | 36.68 | -22.8% |
| DCF (EBITDA 10y) | 40.86 - 63.19 | 51.34 | 8.1% |
| Fair Value | 127.93 - 127.93 | 127.93 | 169.43% |
| P/E | 49.40 - 70.21 | 60.08 | 26.5% |
| EV/EBITDA | 30.35 - 41.79 | 36.12 | -23.9% |
| EPV | (1.56) - 13.35 | 5.90 | -87.6% |
| DDM - Stable | 34.20 - 88.78 | 61.49 | 29.5% |
| DDM - Multi | 31.73 - 63.24 | 42.18 | -11.2% |
| Market Cap (mil) | 1,540.27 |
| Beta | 0.29 |
| Outstanding shares (mil) | 32.44 |
| Enterprise Value (mil) | 3,027.07 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.83% |
| Cost of Debt | 4.35% |
| WACC | 6.67% |