AOM.L
Activeops PLC
Price:  
112.50 
GBP
Volume:  
70,000.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AOM.L Intrinsic Value

-41.40 %
Upside

As of 2024-12-15, the Intrinsic Value of Activeops PLC (AOM.L) is 65.94 GBP. This AOM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.50 GBP, the upside of Activeops PLC is -41.40%.

The range of the Intrinsic Value is 49.68 - 163.21 GBP

112.50 GBP
Stock Price
65.94 GBP
Intrinsic Value
Intrinsic Value Details

AOM.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 49.68 - 163.21 65.94 -41.4%
DCF (Growth 10y) 62.11 - 224.49 85.45 -24.0%
DCF (EBITDA 5y) 82.24 - 85.45 83.82 -25.5%
DCF (EBITDA 10y) 93.95 - 101.67 97.69 -13.2%
Fair Value 29.60 - 29.60 29.60 -73.69%
P/E 112.49 - 112.52 112.50 0.0%
EV/EBITDA 112.58 - 112.58 112.58 0.1%
EPV 48.37 - 53.97 51.17 -54.5%
DDM - Stable 21.60 - 165.19 93.39 -17.0%
DDM - Multi 44.11 - 259.67 75.14 -33.2%

AOM.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 80.28
Beta -0.20
Outstanding shares (mil) 0.71
Enterprise Value (mil) 62.99
Market risk premium 5.98%
Cost of Equity 5.74%
Cost of Debt 5.92%
WACC 5.74%