As of 2025-07-06, the Intrinsic Value of Ampol Ltd (ALD.AX) is 173.52 AUD. This ALD.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.65 AUD, the upside of Ampol Ltd is 576.50%.
The range of the Intrinsic Value is 115.45 - 331.52 AUD
Based on its market price of 25.65 AUD and our intrinsic valuation, Ampol Ltd (ALD.AX) is undervalued by 576.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 115.45 - 331.52 | 173.52 | 576.5% |
| DCF (Growth 10y) | 140.95 - 374.24 | 204.27 | 696.4% |
| DCF (EBITDA 5y) | 143.64 - 204.86 | 167.64 | 553.6% |
| DCF (EBITDA 10y) | 165.14 - 248.55 | 198.43 | 673.6% |
| Fair Value | 2.57 - 2.57 | 2.57 | -89.98% |
| P/E | 10.53 - 29.82 | 17.71 | -30.9% |
| EV/EBITDA | 9.31 - 35.78 | 22.71 | -11.5% |
| EPV | 20.78 - 38.63 | 29.70 | 15.8% |
| DDM - Stable | 3.76 - 10.29 | 7.02 | -72.6% |
| DDM - Multi | 135.94 - 224.16 | 164.84 | 542.7% |
| Market Cap (mil) | 6,112.40 |
| Beta | 1.04 |
| Outstanding shares (mil) | 238.30 |
| Enterprise Value (mil) | 10,065.79 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.04% |
| Cost of Debt | 5.50% |
| WACC | 7.12% |