APF.L
Anglo Pacific Group PLC
Price:  
155.40 
GBP
Volume:  
263,870.00
United Kingdom | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APF.L Intrinsic Value

12.50 %
Upside

As of 2024-12-13, the Intrinsic Value of Anglo Pacific Group PLC (APF.L) is 174.82 GBP. This APF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 155.40 GBP, the upside of Anglo Pacific Group PLC is 12.50%.

The range of the Intrinsic Value is 133.91 - 258.49 GBP

155.40 GBP
Stock Price
174.82 GBP
Intrinsic Value
Intrinsic Value Details

APF.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 133.91 - 258.49 174.82 12.5%
DCF (Growth 10y) 106.34 - 178.88 130.70 -15.9%
DCF (EBITDA 5y) 254.07 - 316.93 283.89 82.7%
DCF (EBITDA 10y) 190.57 - 256.06 220.51 41.9%
Fair Value 981.08 - 981.08 981.08 531.33%
P/E 143.12 - 377.71 263.67 69.7%
EV/EBITDA 212.26 - 495.94 364.53 134.6%
EPV (108.69) - (139.74) (124.21) -179.9%
DDM - Stable 260.15 - 644.31 452.23 191.0%
DDM - Multi 87.88 - 168.17 115.34 -25.8%

APF.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 390.92
Beta 1.13
Outstanding shares (mil) 2.52
Enterprise Value (mil) 434.60
Market risk premium 6.41%
Cost of Equity 10.69%
Cost of Debt 7.92%
WACC 10.17%