As of 2024-12-15, the Intrinsic Value of Aptitude Software Group PLC (APTD.L) is
224.27 GBP. This APTD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 333.00 GBP, the upside of Aptitude Software Group PLC is
-32.70%.
The range of the Intrinsic Value is 138.65 - 1,066.27 GBP
224.27 GBP
Intrinsic Value
APTD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
138.65 - 1,066.27 |
224.27 |
-32.7% |
| DCF (Growth 10y) |
155.34 - 1,138.14 |
246.77 |
-25.9% |
| DCF (EBITDA 5y) |
119.67 - 171.62 |
145.22 |
-56.4% |
| DCF (EBITDA 10y) |
132.18 - 195.39 |
161.44 |
-51.5% |
| Fair Value |
42.24 - 42.24 |
42.24 |
-87.32% |
| P/E |
201.77 - 289.23 |
239.45 |
-28.1% |
| EV/EBITDA |
159.31 - 341.23 |
239.56 |
-28.1% |
| EPV |
533.19 - 810.00 |
671.60 |
101.7% |
| DDM - Stable |
101.62 - 1,123.10 |
612.36 |
83.9% |
| DDM - Multi |
108.41 - 873.06 |
188.25 |
-43.5% |
APTD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
191.51 |
| Beta |
-0.62 |
| Outstanding shares (mil) |
0.58 |
| Enterprise Value (mil) |
177.75 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.25% |
| Cost of Debt |
5.26% |
| WACC |
7.08% |