As of 2024-12-12, the Intrinsic Value of Advanced Medical Solutions Group PLC (AMS.L) is 118.21 GBP. This AMS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 213.00 GBP, the upside of Advanced Medical Solutions Group PLC is -44.50%.

The range of the Intrinsic Value is 92.48 - 179.63 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	92.48 - 179.63	118.21	-44.5%
DCF (Growth 10y)	93.27 - 168.03	115.65	-45.7%
DCF (EBITDA 5y)	153.89 - 212.90	171.94	-19.3%
DCF (EBITDA 10y)	137.10 - 199.59	157.94	-25.9%
Fair Value	29.32 - 29.32	29.32	-86.24%
P/E	135.46 - 252.67	182.89	-14.1%
EV/EBITDA	172.28 - 257.11	201.28	-5.5%
EPV	99.53 - 131.33	115.43	-45.8%
DDM - Stable	41.39 - 126.34	83.87	-60.6%
DDM - Multi	80.41 - 183.08	110.89	-47.9%