AQSG.L
Aquila Services Group PLC
Price:  
6.50 
GBP
Volume:  
56,883.00
United Kingdom | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AQSG.L Intrinsic Value

10.80 %
Upside

As of 2024-12-13, the Intrinsic Value of Aquila Services Group PLC (AQSG.L) is 7.20 GBP. This AQSG.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 Aquila Services Group PLC is 10.80%.

The range of the Intrinsic Value is 5.80 - 10.53 GBP

6.50 GBP
Stock Price
7.20 GBP
Intrinsic Value
Intrinsic Value Details

AQSG.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.80 - 10.53 7.20 10.8%
DCF (Growth 10y) 11.58 - 24.71 15.48 138.1%
DCF (EBITDA 5y) 7.25 - 9.59 8.44 29.9%
DCF (EBITDA 10y) 9.61 - 13.24 11.35 74.6%
Fair Value 12.09 - 12.09 12.09 86.05%
P/E 5.69 - 11.38 8.91 37.0%
EV/EBITDA 5.84 - 8.91 6.78 4.3%
EPV 10.11 - 13.65 11.88 82.7%
DDM - Stable 4.03 - 12.28 8.16 25.5%
DDM - Multi 10.94 - 24.06 14.85 128.4%

AQSG.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4.60
Beta 0.16
Outstanding shares (mil) 0.71
Enterprise Value (mil) 3.35
Market risk premium 5.98%
Cost of Equity 7.97%
Cost of Debt 5.00%
WACC 7.80%