As of 2025-05-19, the Intrinsic Value of Aston Martin Lagonda Global Holdings PLC (AML.L) is 71.32 GBP. This AML.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 78.20 GBP, the upside of Aston Martin Lagonda Global Holdings PLC is -8.80%.
The range of the Intrinsic Value is 34.62 - 122.31 GBP
Based on its market price of 78.20 GBP and our intrinsic valuation, Aston Martin Lagonda Global Holdings PLC (AML.L) is overvalued by 8.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (426.14) - (241.71) | (285.65) | -465.3% |
| DCF (Growth 10y) | (123.39) - 16.31 | (91.12) | -216.5% |
| DCF (EBITDA 5y) | (22.36) - 17.03 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 34.62 - 122.31 | 71.32 | -8.8% |
| Fair Value | -157.13 - -157.13 | -157.13 | -300.94% |
| P/E | (190.45) - (241.99) | (214.49) | -374.3% |
| EV/EBITDA | 21.84 - 119.83 | 78.51 | 0.4% |
| EPV | (205.88) - (240.25) | (223.06) | -385.2% |
| DDM - Stable | (278.02) - (826.89) | (552.45) | -806.5% |
| DDM - Multi | (116.40) - (273.38) | (163.75) | -309.4% |
| Market Cap (mil) | 804.98 |
| Beta | 0.77 |
| Outstanding shares (mil) | 10.29 |
| Enterprise Value (mil) | 1,959.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.67% |
| Cost of Debt | 8.58% |
| WACC | 8.36% |