Is ANCR.L undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of Animalcare Group PLC (ANCR.L) is 130.28 GBP. This ANCR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 219.00 GBP, the upside of Animalcare Group PLC is -40.50%. This means that ANCR.L is overvalued by 40.50%.
The range of the Intrinsic Value is 108.78 - 178.33 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 108.78 - 178.33 | 130.28 | -40.5% |
| DCF (Growth 10y) | 108.48 - 165.77 | 126.37 | -42.3% |
| DCF (EBITDA 5y) | 97.20 - 132.19 | 116.08 | -47.0% |
| DCF (EBITDA 10y) | 102.19 - 134.66 | 118.85 | -45.7% |
| Fair Value | 671.79 - 671.79 | 671.79 | 206.75% |
| P/E | 54.03 - 538.50 | 254.98 | 16.4% |
| EV/EBITDA | 147.39 - 755.85 | 386.96 | 76.7% |
| EPV | 275.43 - 335.42 | 305.42 | 39.5% |
| DDM - Stable | 261.52 - 742.24 | 501.88 | 129.2% |
| DDM - Multi | 43.58 - 96.04 | 59.94 | -72.6% |
| Market Cap (mil) | 151.08 |
| Beta | -0.01 |
| Outstanding shares (mil) | 0.69 |
| Enterprise Value (mil) | 119.22 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.23% |
| Cost of Debt | 4.29% |
| WACC | 8.03% |