As of 2024-12-14, the Intrinsic Value of Anexo Group PLC (ANX.L) is
229.79 GBP. This ANX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 70.00 GBP, the upside of Anexo Group PLC is
228.30%.
The range of the Intrinsic Value is 188.05 - 291.22 GBP
229.79 GBP
Intrinsic Value
ANX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
188.05 - 291.22 |
229.79 |
228.3% |
| DCF (Growth 10y) |
214.79 - 320.98 |
258.01 |
268.6% |
| DCF (EBITDA 5y) |
188.38 - 294.95 |
261.06 |
272.9% |
| DCF (EBITDA 10y) |
210.86 - 316.13 |
274.59 |
292.3% |
| Fair Value |
98.30 - 98.30 |
98.30 |
40.43% |
| P/E |
136.45 - 328.46 |
201.52 |
187.9% |
| EV/EBITDA |
170.33 - 310.18 |
254.04 |
262.9% |
| EPV |
265.57 - 361.60 |
313.59 |
348.0% |
| DDM - Stable |
44.35 - 88.68 |
66.51 |
-5.0% |
| DDM - Multi |
94.95 - 151.44 |
116.99 |
67.1% |
ANX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
82.24 |
| Beta |
0.40 |
| Outstanding shares (mil) |
1.17 |
| Enterprise Value (mil) |
150.12 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.94% |
| Cost of Debt |
10.09% |
| WACC |
9.57% |