As of 2024-12-12, the Intrinsic Value of APQ Global Ltd (APQ.L) is
90.40 GBP. This APQ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.50 GBP, the upside of APQ Global Ltd is
1,290.80%.
The range of the Intrinsic Value is 72.08 - 119.12 GBP
90.40 GBP
Intrinsic Value
APQ.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
72.08 - 119.12 |
90.40 |
1290.8% |
DCF (Growth 10y) |
89.14 - 141.64 |
109.67 |
1587.2% |
DCF (EBITDA 5y) |
55.43 - 92.76 |
78.91 |
1114.0% |
DCF (EBITDA 10y) |
72.81 - 113.90 |
97.19 |
1395.3% |
Fair Value |
82.04 - 82.04 |
82.04 |
1,162.19% |
P/E |
151.29 - 300.28 |
234.52 |
3508.0% |
EV/EBITDA |
14.77 - 93.00 |
54.37 |
736.5% |
EPV |
34.71 - 49.76 |
42.23 |
549.7% |
DDM - Stable |
54.91 - 98.46 |
76.69 |
1079.8% |
DDM - Multi |
43.18 - 65.33 |
52.33 |
705.1% |
APQ.L Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
5.11 |
Beta |
2.98 |
Outstanding shares (mil) |
0.79 |
Enterprise Value (mil) |
22.42 |
Market risk premium |
5.98% |
Cost of Equity |
18.46% |
Cost of Debt |
4.46% |
WACC |
5.85% |