As of 2024-12-12, the Intrinsic Value of Anpario PLC (ANP.L) is
241.26 GBP. This ANP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 372.50 GBP, the upside of Anpario PLC is
-35.20%.
The range of the Intrinsic Value is 199.93 - 325.92 GBP
241.26 GBP
Intrinsic Value
ANP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
199.93 - 325.92 |
241.26 |
-35.2% |
| DCF (Growth 10y) |
183.73 - 270.11 |
212.47 |
-43.0% |
| DCF (EBITDA 5y) |
261.82 - 361.37 |
316.40 |
-15.1% |
| DCF (EBITDA 10y) |
245.74 - 342.18 |
295.39 |
-20.7% |
| Fair Value |
77.42 - 77.42 |
77.42 |
-79.21% |
| P/E |
134.23 - 375.05 |
255.38 |
-31.4% |
| EV/EBITDA |
242.51 - 460.68 |
331.36 |
-11.0% |
| EPV |
228.95 - 273.31 |
251.13 |
-32.6% |
| DDM - Stable |
131.64 - 347.09 |
239.36 |
-35.7% |
| DDM - Multi |
110.75 - 227.59 |
149.06 |
-60.0% |
ANP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
72.65 |
| Beta |
0.25 |
| Outstanding shares (mil) |
0.20 |
| Enterprise Value (mil) |
59.26 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.12% |
| Cost of Debt |
5.06% |
| WACC |
9.12% |