As of 2025-05-22, the Intrinsic Value of Aptitude Software Group PLC (APTD.L) is 147.09 GBP. This APTD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 288.00 GBP, the upside of Aptitude Software Group PLC is -48.90%.
The range of the Intrinsic Value is 115.24 - 221.02 GBP
Based on its market price of 288.00 GBP and our intrinsic valuation, Aptitude Software Group PLC (APTD.L) is overvalued by 48.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 115.24 - 221.02 | 147.09 | -48.9% |
| DCF (Growth 10y) | 131.12 - 243.06 | 165.11 | -42.7% |
| DCF (EBITDA 5y) | 110.38 - 154.73 | 130.26 | -54.8% |
| DCF (EBITDA 10y) | 121.91 - 169.66 | 142.77 | -50.4% |
| Fair Value | 42.91 - 42.91 | 42.91 | -85.10% |
| P/E | 198.40 - 273.94 | 241.13 | -16.3% |
| EV/EBITDA | 150.03 - 316.74 | 219.65 | -23.7% |
| EPV | 496.29 - 642.81 | 569.55 | 97.8% |
| DDM - Stable | 77.61 - 225.23 | 151.42 | -47.4% |
| DDM - Multi | 85.40 - 181.05 | 114.83 | -60.1% |
| Market Cap (mil) | 163.03 |
| Beta | -0.37 |
| Outstanding shares (mil) | 0.57 |
| Enterprise Value (mil) | 149.26 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.59% |
| Cost of Debt | 5.26% |
| WACC | 8.31% |