As of 2024-12-15, the Intrinsic Value of Amino Technologies PLC (AMO.L) is 105.67 GBP. This AMO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 148.00 GBP, the upside of Amino Technologies PLC is -28.60%.

The range of the Intrinsic Value is 80.20 - 161.34 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	80.20 - 161.34	105.67	-28.6%
DCF (Growth 10y)	91.22 - 174.41	117.63	-20.5%
DCF (EBITDA 5y)	58.84 - 78.66	65.31	-55.9%
DCF (EBITDA 10y)	72.26 - 97.31	81.30	-45.1%
Fair Value	59.74 - 59.74	59.74	-59.63%
P/E	60.13 - 161.15	118.07	-20.2%
EV/EBITDA	65.65 - 258.22	140.49	-5.1%
EPV	167.76 - 231.66	199.71	34.9%
DDM - Stable	40.04 - 112.49	76.26	-48.5%
DDM - Multi	73.27 - 142.81	95.25	-35.6%