As of 2026-04-04, the Intrinsic Value of Anexo Group PLC (ANX.L) is 16.74 GBP. This ANX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.00 GBP, the upside of Anexo Group PLC is -49.30%.
The range of the Intrinsic Value is (11.04) - 104.44 GBP
Based on its market price of 33.00 GBP and our intrinsic valuation, Anexo Group PLC (ANX.L) is overvalued by 49.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11.04) - 104.44 | 16.74 | -49.3% |
| DCF (Growth 10y) | 41.90 - 303.54 | 104.33 | 216.1% |
| DCF (EBITDA 5y) | 74.49 - 120.03 | 94.49 | 186.3% |
| DCF (EBITDA 10y) | 85.13 - 172.28 | 122.09 | 270.0% |
| Fair Value | 59.89 - 59.89 | 59.89 | 81.48% |
| P/E | 146.96 - 309.98 | 205.48 | 522.7% |
| EV/EBITDA | 103.81 - 139.54 | 110.81 | 235.8% |
| EPV | 304.59 - 614.99 | 459.79 | 1293.3% |
| DDM - Stable | 73.36 - 305.42 | 189.39 | 473.9% |
| DDM - Multi | 99.86 - 345.26 | 157.45 | 377.1% |
| Market Cap (mil) | 32.23 |
| Beta | 0.09 |
| Outstanding shares (mil) | 0.98 |
| Enterprise Value (mil) | 113.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.48% |
| Cost of Debt | 10.55% |
| WACC | 8.67% |