APQ.L
APQ Global Ltd
Price:  
6.50 
GBP
Volume:  
723,815.00
Guernsey | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APQ.L Intrinsic Value

1,290.80 %
Upside

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

6.50 GBP
Stock Price
90.40 GBP
Intrinsic Value
Intrinsic Value Details

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%