As of 2024-12-12, the Intrinsic Value of AVI Global Trust PLC (AGT.L) is
340.69 GBP. This AGT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 242.50 GBP, the upside of AVI Global Trust PLC is
40.50%.
The range of the Intrinsic Value is 274.81 - 452.58 GBP
340.69 GBP
Intrinsic Value
AGT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
274.81 - 452.58 |
340.69 |
40.5% |
| DCF (Growth 10y) |
302.96 - 470.70 |
365.88 |
50.9% |
| DCF (EBITDA 5y) |
271.18 - 409.00 |
330.83 |
36.4% |
| DCF (EBITDA 10y) |
300.41 - 436.78 |
358.60 |
47.9% |
| Fair Value |
770.59 - 770.59 |
770.59 |
217.77% |
| P/E |
223.26 - 469.14 |
306.33 |
26.3% |
| EV/EBITDA |
160.59 - 399.23 |
279.00 |
15.1% |
| EPV |
201.63 - 260.56 |
231.10 |
-4.7% |
| DDM - Stable |
191.89 - 418.17 |
305.03 |
25.8% |
| DDM - Multi |
203.32 - 345.63 |
256.15 |
5.6% |
AGT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,055.30 |
| Beta |
1.09 |
| Outstanding shares (mil) |
4.35 |
| Enterprise Value (mil) |
1,192.62 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.94% |
| Cost of Debt |
5.00% |
| WACC |
10.22% |