As of 2024-12-12, the Intrinsic Value of AJ Bell PLC (AJB.L) is
346.88 GBP. This AJB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 484.50 GBP, the upside of AJ Bell PLC is
-28.40%.
The range of the Intrinsic Value is 281.52 - 468.02 GBP
346.88 GBP
Intrinsic Value
AJB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
281.52 - 468.02 |
346.88 |
-28.4% |
| DCF (Growth 10y) |
338.97 - 547.80 |
412.88 |
-14.8% |
| DCF (EBITDA 5y) |
320.05 - 584.07 |
451.13 |
-6.9% |
| DCF (EBITDA 10y) |
366.31 - 644.62 |
497.10 |
2.6% |
| Fair Value |
471.54 - 471.54 |
471.54 |
-2.68% |
| P/E |
285.94 - 348.74 |
321.43 |
-33.7% |
| EV/EBITDA |
263.37 - 503.42 |
368.28 |
-24.0% |
| EPV |
158.16 - 196.32 |
177.24 |
-63.4% |
| DDM - Stable |
135.18 - 316.90 |
226.04 |
-53.3% |
| DDM - Multi |
226.15 - 394.28 |
285.85 |
-41.0% |
AJB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,089.15 |
| Beta |
1.52 |
| Outstanding shares (mil) |
4.31 |
| Enterprise Value (mil) |
1,938.93 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.56% |
| Cost of Debt |
22.90% |
| WACC |
9.62% |