As of 2024-12-15, the Intrinsic Value of Alumasc Group PLC (ALU.L) is 476.35 GBP. This ALU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 321.50 GBP, the upside of Alumasc Group PLC is 48.20%.

The range of the Intrinsic Value is 381.72 - 632.48 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	381.72 - 632.48	476.35	48.2%
DCF (Growth 10y)	447.66 - 723.06	552.08	71.7%
DCF (EBITDA 5y)	335.12 - 387.11	361.75	12.5%
DCF (EBITDA 10y)	402.87 - 488.36	444.50	38.3%
Fair Value	609.45 - 609.45	609.45	89.56%
P/E	247.19 - 337.39	300.85	-6.4%
EV/EBITDA	221.19 - 310.09	277.42	-13.7%
EPV	340.59 - 477.70	409.14	27.3%
DDM - Stable	200.21 - 431.59	315.90	-1.7%
DDM - Multi	301.52 - 504.35	377.28	17.3%