As of 2024-12-13, the Intrinsic Value of AO World PLC (AO.L) is 84.93 GBP. This AO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 108.40 GBP, the upside of AO World PLC is -21.60%.

The range of the Intrinsic Value is 60.15 - 147.32 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	60.15 - 147.32	84.93	-21.6%
DCF (Growth 10y)	61.89 - 140.21	84.42	-22.1%
DCF (EBITDA 5y)	42.14 - 81.15	66.24	-38.9%
DCF (EBITDA 10y)	49.10 - 86.71	70.31	-35.1%
Fair Value	108.14 - 108.14	108.14	-0.24%
P/E	21.37 - 56.31	37.23	-65.7%
EV/EBITDA	48.54 - 109.50	88.52	-18.3%
EPV	49.86 - 71.37	60.61	-44.1%
DDM - Stable	35.76 - 113.11	74.43	-31.3%
DDM - Multi	43.12 - 109.63	62.32	-42.5%