As of 2024-12-14, the Intrinsic Value of Animalcare Group PLC (ANCR.L) is
142.43 GBP. This ANCR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 246.00 GBP, the upside of Animalcare Group PLC is
-42.10%.
The range of the Intrinsic Value is 120.89 - 187.29 GBP
142.43 GBP
Intrinsic Value
ANCR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
120.89 - 187.29 |
142.43 |
-42.1% |
| DCF (Growth 10y) |
120.62 - 174.88 |
138.40 |
-43.7% |
| DCF (EBITDA 5y) |
111.61 - 141.22 |
124.53 |
-49.4% |
| DCF (EBITDA 10y) |
116.28 - 144.36 |
128.36 |
-47.8% |
| Fair Value |
760.71 - 760.71 |
760.71 |
209.23% |
| P/E |
61.99 - 594.57 |
309.23 |
25.7% |
| EV/EBITDA |
161.41 - 781.34 |
404.13 |
64.3% |
| EPV |
305.30 - 364.92 |
335.11 |
36.2% |
| DDM - Stable |
286.30 - 758.10 |
522.20 |
112.3% |
| DDM - Multi |
47.48 - 97.39 |
63.80 |
-74.1% |
ANCR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
148.52 |
| Beta |
-0.10 |
| Outstanding shares (mil) |
0.60 |
| Enterprise Value (mil) |
118.02 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.53% |
| Cost of Debt |
4.29% |
| WACC |
8.31% |