As of 2024-12-13, the Intrinsic Value of Altyngold PLC (ALTN.L) is
403.80 GBP. This ALTN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 202.50 GBP, the upside of Altyngold PLC is
99.40%.
The range of the Intrinsic Value is 256.57 - 728.04 GBP
403.80 GBP
Intrinsic Value
ALTN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
256.57 - 728.04 |
403.80 |
99.4% |
| DCF (Growth 10y) |
280.27 - 754.16 |
429.20 |
111.9% |
| DCF (EBITDA 5y) |
250.87 - 480.70 |
357.60 |
76.6% |
| DCF (EBITDA 10y) |
293.67 - 592.67 |
422.33 |
108.6% |
| Fair Value |
1,183.55 - 1,183.55 |
1,183.55 |
484.47% |
| P/E |
273.30 - 552.78 |
387.11 |
91.2% |
| EV/EBITDA |
166.54 - 321.84 |
239.79 |
18.4% |
| EPV |
58.28 - 233.43 |
145.85 |
-28.0% |
| DDM - Stable |
327.19 - 684.17 |
505.68 |
149.7% |
| DDM - Multi |
272.55 - 460.93 |
344.08 |
69.9% |
ALTN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
55.76 |
| Beta |
-0.40 |
| Outstanding shares (mil) |
0.28 |
| Enterprise Value (mil) |
97.59 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.68% |
| Cost of Debt |
8.88% |
| WACC |
8.51% |