As of 2026-02-18, the Intrinsic Value of AO World PLC (AO.L) is 277.00 GBP. This AO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.30 GBP, the upside of AO World PLC is 179.00%.
The range of the Intrinsic Value is 186.55 - 555.87 GBP
Based on its market price of 99.30 GBP and our intrinsic valuation, AO World PLC (AO.L) is undervalued by 179.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 186.55 - 555.87 | 277.00 | 179.0% |
| DCF (Growth 10y) | 225.84 - 628.03 | 325.19 | 227.5% |
| DCF (EBITDA 5y) | 92.05 - 162.30 | 131.14 | 32.1% |
| DCF (EBITDA 10y) | 137.68 - 220.78 | 180.71 | 82.0% |
| Fair Value | 50.24 - 50.24 | 50.24 | -49.41% |
| P/E | 30.46 - 105.97 | 61.14 | -38.4% |
| EV/EBITDA | 42.41 - 92.98 | 75.33 | -24.1% |
| EPV | 83.11 - 115.47 | 99.29 | -0.0% |
| DDM - Stable | 19.92 - 75.87 | 47.89 | -51.8% |
| DDM - Multi | 149.57 - 450.08 | 225.41 | 127.0% |
| Market Cap (mil) | 588.06 |
| Beta | 1.12 |
| Outstanding shares (mil) | 5.92 |
| Enterprise Value (mil) | 573.06 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.72% |
| Cost of Debt | 5.83% |
| WACC | 7.37% |