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
65.94 GBP
Intrinsic Value
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% |