As of 2024-12-12, the Intrinsic Value of Aston Martin Lagonda Global Holdings PLC (AML.L) is
54.10 GBP. This AML.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 110.40 GBP, the upside of Aston Martin Lagonda Global Holdings PLC is
-51.00%.
The range of the Intrinsic Value is (17.71) - 127.15 GBP
54.10 GBP
Intrinsic Value
AML.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,327.88) - (294.19) |
(421.89) |
-482.1% |
| DCF (Growth 10y) |
(93.35) - 337.85 |
(41.69) |
-137.8% |
| DCF (EBITDA 5y) |
(53.09) - 29.20 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(17.71) - 127.15 |
54.10 |
-51.0% |
| Fair Value |
-156.14 - -156.14 |
-156.14 |
-241.43% |
| P/E |
(219.22) - (247.32) |
(211.56) |
-291.6% |
| EV/EBITDA |
13.26 - 376.43 |
170.76 |
54.7% |
| EPV |
(221.70) - (298.56) |
(260.13) |
-335.6% |
| DDM - Stable |
(332.94) - (1,443.03) |
(887.98) |
-904.3% |
| DDM - Multi |
(90.72) - (307.78) |
(140.33) |
-227.1% |
AML.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,035.51 |
| Beta |
1.76 |
| Outstanding shares (mil) |
9.38 |
| Enterprise Value (mil) |
1,810.11 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.26% |
| Cost of Debt |
7.34% |
| WACC |
7.47% |