As of 2025-12-23, the Intrinsic Value of Anpario PLC (ANP.L) is 469.06 GBP. This ANP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 490.00 GBP, the upside of Anpario PLC is -4.30%.
The range of the Intrinsic Value is 359.84 - 729.92 GBP
Based on its market price of 490.00 GBP and our intrinsic valuation, Anpario PLC (ANP.L) is overvalued by 4.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 359.84 - 729.92 | 469.06 | -4.3% |
| DCF (Growth 10y) | 435.48 - 869.36 | 564.48 | 15.2% |
| DCF (EBITDA 5y) | 473.23 - 833.27 | 639.03 | 30.4% |
| DCF (EBITDA 10y) | 532.55 - 955.53 | 718.74 | 46.7% |
| Fair Value | 208.25 - 208.25 | 208.25 | -57.50% |
| P/E | 449.38 - 639.02 | 508.12 | 3.7% |
| EV/EBITDA | 469.82 - 825.49 | 574.06 | 17.2% |
| EPV | 225.01 - 277.77 | 251.39 | -48.7% |
| DDM - Stable | 271.26 - 834.87 | 553.06 | 12.9% |
| DDM - Multi | 332.44 - 803.57 | 471.26 | -3.8% |
| Market Cap (mil) | 83.01 |
| Beta | 1.37 |
| Outstanding shares (mil) | 0.17 |
| Enterprise Value (mil) | 71.99 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.06% |
| Cost of Debt | 5.36% |
| WACC | 9.05% |