As of 2025-05-18, the Intrinsic Value of Apax Global Alpha Ltd (APAX.L) is 38.97 GBP. This APAX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.80 GBP, the upside of Apax Global Alpha Ltd is -67.70%.
The range of the Intrinsic Value is 33.48 - 48.33 GBP
Based on its market price of 120.80 GBP and our intrinsic valuation, Apax Global Alpha Ltd (APAX.L) is overvalued by 67.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.48 - 48.33 | 38.97 | -67.7% |
| DCF (Growth 10y) | 33.80 - 45.90 | 38.33 | -68.3% |
| DCF (EBITDA 5y) | 21.89 - 27.30 | 24.77 | -79.5% |
| DCF (EBITDA 10y) | 26.01 - 30.81 | 28.46 | -76.4% |
| Fair Value | 7.42 - 7.42 | 7.42 | -93.86% |
| P/E | 6.56 - 13.17 | 9.91 | -91.8% |
| EV/EBITDA | 13.28 - 23.81 | 18.24 | -84.9% |
| EPV | (6.58) - (8.71) | (7.65) | -106.3% |
| DDM - Stable | 9.99 - 24.25 | 17.12 | -85.8% |
| DDM - Multi | 52.43 - 66.89 | 57.69 | -52.2% |
| Market Cap (mil) | 575.89 |
| Beta | 0.95 |
| Outstanding shares (mil) | 4.77 |
| Enterprise Value (mil) | 537.62 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.96% |
| Cost of Debt | 9.23% |
| WACC | 10.58% |