As of 2026-02-14, the Intrinsic Value of Allied Minds PLC (ALM.L) is 18.73 GBP. This ALM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.85 GBP, the upside of Allied Minds PLC is 35.20%.
The range of the Intrinsic Value is 16.12 - 22.61 GBP
Based on its market price of 13.85 GBP and our intrinsic valuation, Allied Minds PLC (ALM.L) is undervalued by 35.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.12 - 22.61 | 18.73 | 35.2% |
| DCF (Growth 10y) | 20.80 - 29.40 | 24.27 | 75.2% |
| DCF (EBITDA 5y) | 9.81 - 12.08 | 11.63 | -16.0% |
| DCF (EBITDA 10y) | 15.17 - 18.92 | 17.68 | 27.7% |
| Fair Value | -143.13 - -143.13 | -143.13 | -1,133.43% |
| P/E | (47.87) - (47.68) | (55.35) | -499.6% |
| EV/EBITDA | (24.39) - 13.83 | (11.25) | -181.3% |
| EPV | (72.99) - (95.30) | (84.14) | -707.5% |
| DDM - Stable | (60.26) - (115.94) | (88.10) | -736.1% |
| DDM - Multi | (43.50) - (67.29) | (53.01) | -482.7% |
| Market Cap (mil) | 26.44 |
| Beta | 0.81 |
| Outstanding shares (mil) | 1.91 |
| Enterprise Value (mil) | 24.24 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.67% |
| Cost of Debt | 5.00% |
| WACC | 9.11% |