Is AHT.L undervalued or overvalued?

As of 2025-03-26, the Intrinsic Value of Ashtead Group PLC (AHT.L) is 6,284.06 GBP. This AHT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,428.00 GBP, the upside of Ashtead Group PLC is 41.90%. This means that AHT.L is undervalued by 41.90%.

The range of the Intrinsic Value is 4,741.81 - 8,771.72 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	4,741.81 - 8,771.72	6,284.06	41.9%
DCF (Growth 10y)	5,682.52 - 9,925.10	7,312.88	65.2%
DCF (EBITDA 5y)	2,679.79 - 2,854.19	2,764.97	-37.6%
DCF (EBITDA 10y)	4,395.59 - 4,837.15	4,608.12	4.1%
Fair Value	44.88 - 44.88	44.88	-98.99%
P/E	5,169.20 - 7,406.51	6,287.86	42.0%
EV/EBITDA	1,761.22 - 2,429.83	1,996.36	-54.9%
EPV	12,015.21 - 16,286.86	14,151.05	219.6%
DDM - Stable	2,552.33 - 5,184.62	3,868.47	-12.6%
DDM - Multi	3,304.69 - 5,222.14	4,047.52	-8.6%