ANTO.L
Antofagasta PLC
Price:  
1,763.00 
GBP
Volume:  
899,408.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ANTO.L Intrinsic Value

-50.00 %
Upside

As of 2024-12-12, the Intrinsic Value of Antofagasta PLC (ANTO.L) is 881.93 GBP. This ANTO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,763.00 GBP, the upside of Antofagasta PLC is -50.00%.

The range of the Intrinsic Value is 645.53 - 1,302.89 GBP

1,763.00 GBP
Stock Price
881.93 GBP
Intrinsic Value
Intrinsic Value Details

ANTO.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 645.53 - 1,302.89 881.93 -50.0%
DCF (Growth 10y) 763.76 - 1,404.78 996.94 -43.5%
DCF (EBITDA 5y) 1,049.26 - 1,630.94 1,326.99 -24.7%
DCF (EBITDA 10y) 1,063.63 - 1,682.27 1,347.45 -23.6%
Fair Value 1,468.28 - 1,468.28 1,468.28 -16.72%
P/E 1,186.64 - 1,611.25 1,465.51 -16.9%
EV/EBITDA 886.01 - 1,785.88 1,394.51 -20.9%
EPV 358.17 - 557.92 458.05 -74.0%
DDM - Stable 364.44 - 801.45 582.95 -66.9%
DDM - Multi 811.20 - 1,333.76 1,004.46 -43.0%

ANTO.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,471.07
Beta 2.28
Outstanding shares (mil) 9.91
Enterprise Value (mil) 20,894.60
Market risk premium 5.98%
Cost of Equity 11.21%
Cost of Debt 4.46%
WACC 9.90%