As of 2024-12-13, the Intrinsic Value of Ros Agro PLC (AGRO.L) is
59.78 USD. This AGRO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.50 USD, the upside of Ros Agro PLC is
342.80%.
The range of the Intrinsic Value is 42.30 - 92.81 USD
59.78 USD
Intrinsic Value
AGRO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
42.30 - 92.81 |
59.78 |
342.8% |
| DCF (Growth 10y) |
53.98 - 112.35 |
74.26 |
450.1% |
| DCF (EBITDA 5y) |
7.90 - 11.98 |
9.93 |
-26.5% |
| DCF (EBITDA 10y) |
17.17 - 24.37 |
20.58 |
52.5% |
| Fair Value |
0.32 - 0.32 |
0.32 |
-97.64% |
| P/E |
28.02 - 45.28 |
32.91 |
143.8% |
| EV/EBITDA |
(2.57) - 18.83 |
7.59 |
-43.8% |
| EPV |
66.03 - 109.90 |
87.97 |
551.6% |
| DDM - Stable |
31.83 - 82.23 |
57.03 |
322.5% |
| DDM - Multi |
30.92 - 63.15 |
41.58 |
208.0% |
AGRO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,567.32 |
| Beta |
0.88 |
| Outstanding shares (mil) |
116.10 |
| Enterprise Value (mil) |
2,892.96 |
| Market risk premium |
4.84% |
| Cost of Equity |
10.59% |
| Cost of Debt |
4.60% |
| WACC |
6.26% |