As of 2025-05-19, the Intrinsic Value of Altyngold PLC (ALTN.L) is 466.42 GBP. This ALTN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 323.00 GBP, the upside of Altyngold PLC is 44.40%.
The range of the Intrinsic Value is 296.10 - 868.35 GBP
Based on its market price of 323.00 GBP and our intrinsic valuation, Altyngold PLC (ALTN.L) is undervalued by 44.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 296.10 - 868.35 | 466.42 | 44.4% |
| DCF (Growth 10y) | 315.76 - 878.89 | 484.45 | 50.0% |
| DCF (EBITDA 5y) | 273.99 - 542.04 | 419.27 | 29.8% |
| DCF (EBITDA 10y) | 320.10 - 653.19 | 481.21 | 49.0% |
| Fair Value | 1,106.22 - 1,106.22 | 1,106.22 | 242.48% |
| P/E | 319.48 - 630.26 | 480.41 | 48.7% |
| EV/EBITDA | 186.90 - 381.66 | 297.36 | -7.9% |
| EPV | 74.79 - 249.94 | 162.36 | -49.7% |
| DDM - Stable | 365.75 - 885.37 | 625.56 | 93.7% |
| DDM - Multi | 308.76 - 606.11 | 411.65 | 27.4% |
| Market Cap (mil) | 91.29 |
| Beta | 0.34 |
| Outstanding shares (mil) | 0.28 |
| Enterprise Value (mil) | 131.42 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.48% |
| Cost of Debt | 8.88% |
| WACC | 7.75% |