As of 2025-07-06, 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
Based on its market price of 13.50 USD and our intrinsic valuation, Ros Agro PLC (AGRO.L) is undervalued by 342.80%.
| 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) | 8.82 - 18.86 | 13.32 | -1.3% |
| DCF (EBITDA 10y) | 20.73 - 34.93 | 26.93 | 99.5% |
| Fair Value | 0.41 - 0.41 | 0.41 | -96.98% |
| P/E | 23.01 - 47.92 | 31.30 | 131.8% |
| EV/EBITDA | (1.81) - 33.31 | 10.66 | -21.0% |
| 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% |
| Market Cap (mil) | 1,567.32 |
| Beta | 0.88 |
| Outstanding shares (mil) | 116.10 |
| Enterprise Value (mil) | 3,260.67 |
| Market risk premium | 4.84% |
| Cost of Equity | 10.59% |
| Cost of Debt | 4.60% |
| WACC | 6.26% |