As of 2026-02-10, the Intrinsic Value of Angling Direct PLC (ANG.L) is 31.79 GBP. This ANG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.50 GBP, the upside of Angling Direct PLC is -40.60%.
The range of the Intrinsic Value is 20.90 - 74.84 GBP
Based on its market price of 53.50 GBP and our intrinsic valuation, Angling Direct PLC (ANG.L) is overvalued by 40.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.90 - 74.84 | 31.79 | -40.6% |
| DCF (Growth 10y) | 43.09 - 160.27 | 66.80 | 24.9% |
| DCF (EBITDA 5y) | 33.86 - 48.70 | 42.07 | -21.4% |
| DCF (EBITDA 10y) | 39.86 - 58.85 | 49.75 | -7.0% |
| Fair Value | 63.80 - 63.80 | 63.80 | 19.26% |
| P/E | 34.61 - 49.03 | 39.48 | -26.2% |
| EV/EBITDA | 42.34 - 69.27 | 56.69 | 6.0% |
| EPV | 90.06 - 119.65 | 104.86 | 96.0% |
| DDM - Stable | 27.75 - 110.90 | 69.33 | 29.6% |
| DDM - Multi | 34.00 - 106.44 | 51.64 | -3.5% |
| Market Cap (mil) | 38.70 |
| Beta | 0.31 |
| Outstanding shares (mil) | 0.72 |
| Enterprise Value (mil) | 38.77 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.75% |
| Cost of Debt | 4.81% |
| WACC | 6.77% |