As of 2024-12-14, the Intrinsic Value of Airea PLC (AIEA.L) is
30.53 GBP. This AIEA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.00 GBP, the upside of Airea PLC is
45.40%.
The range of the Intrinsic Value is 25.45 - 38.90 GBP
30.53 GBP
Intrinsic Value
AIEA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.45 - 38.90 |
30.53 |
45.4% |
| DCF (Growth 10y) |
34.63 - 54.01 |
41.96 |
99.8% |
| DCF (EBITDA 5y) |
32.02 - 38.41 |
35.76 |
70.3% |
| DCF (EBITDA 10y) |
38.36 - 48.75 |
43.84 |
108.8% |
| Fair Value |
2.64 - 2.64 |
2.64 |
-87.41% |
| P/E |
1.62 - 34.19 |
17.03 |
-18.9% |
| EV/EBITDA |
25.35 - 28.85 |
27.82 |
32.5% |
| EPV |
127.12 - 175.47 |
151.29 |
620.4% |
| DDM - Stable |
1.09 - 2.29 |
1.69 |
-92.0% |
| DDM - Multi |
45.04 - 62.91 |
51.91 |
147.2% |
AIEA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8.68 |
| Beta |
0.57 |
| Outstanding shares (mil) |
0.41 |
| Enterprise Value (mil) |
7.84 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.53% |
| Cost of Debt |
4.53% |
| WACC |
7.48% |