As of 2025-09-17, the Intrinsic Value of Anpario PLC (ANP.L) is 543.97 GBP. This ANP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 485.00 GBP, the upside of Anpario PLC is 12.20%.
The range of the Intrinsic Value is 420.71 - 824.70 GBP
Based on its market price of 485.00 GBP and our intrinsic valuation, Anpario PLC (ANP.L) is undervalued by 12.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 420.71 - 824.70 | 543.97 | 12.2% |
| DCF (Growth 10y) | 478.99 - 904.73 | 610.08 | 25.8% |
| DCF (EBITDA 5y) | 653.51 - 920.25 | 809.27 | 66.9% |
| DCF (EBITDA 10y) | 708.02 - 1,047.40 | 891.12 | 83.7% |
| Fair Value | 200.95 - 200.95 | 200.95 | -58.57% |
| P/E | 472.42 - 579.82 | 515.23 | 6.2% |
| EV/EBITDA | 536.66 - 795.44 | 667.49 | 37.6% |
| EPV | 269.07 - 327.25 | 298.16 | -38.5% |
| DDM - Stable | 264.56 - 776.75 | 520.66 | 7.4% |
| DDM - Multi | 416.21 - 909.27 | 566.69 | 16.8% |
| Market Cap (mil) | 68.05 |
| Beta | 1.38 |
| Outstanding shares (mil) | 0.14 |
| Enterprise Value (mil) | 57.62 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.07% |
| Cost of Debt | 5.36% |
| WACC | 9.07% |