As of 2025-11-19, the Intrinsic Value of Alumasc Group PLC (ALU.L) is 387.81 GBP. This ALU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 260.00 GBP, the upside of Alumasc Group PLC is 49.20%.
The range of the Intrinsic Value is 300.95 - 542.03 GBP
Based on its market price of 260.00 GBP and our intrinsic valuation, Alumasc Group PLC (ALU.L) is undervalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 300.95 - 542.03 | 387.81 | 49.2% |
| DCF (Growth 10y) | 395.59 - 711.84 | 509.78 | 96.1% |
| DCF (EBITDA 5y) | 318.82 - 423.15 | 367.10 | 41.2% |
| DCF (EBITDA 10y) | 391.10 - 550.72 | 462.51 | 77.9% |
| Fair Value | 661.64 - 661.64 | 661.64 | 154.48% |
| P/E | 265.71 - 326.59 | 283.50 | 9.0% |
| EV/EBITDA | 216.35 - 393.42 | 301.45 | 15.9% |
| EPV | 291.75 - 456.27 | 374.01 | 43.8% |
| DDM - Stable | 172.16 - 395.45 | 283.81 | 9.2% |
| DDM - Multi | 247.60 - 448.52 | 319.56 | 22.9% |
| Market Cap (mil) | 91.75 |
| Beta | 0.13 |
| Outstanding shares (mil) | 0.35 |
| Enterprise Value (mil) | 104.49 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.89% |
| Cost of Debt | 5.27% |
| WACC | 8.06% |