As of 2024-12-15, the Intrinsic Value of Aquis Exchange PLC (AQX.L) is 317.83 GBP. This AQX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 700.00 GBP, the upside of Aquis Exchange PLC is -54.60%.

The range of the Intrinsic Value is 233.68 - 563.30 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	233.68 - 563.30	317.83	-54.6%
DCF (Growth 10y)	396.78 - 1,005.50	552.80	-21.0%
DCF (EBITDA 5y)	298.81 - 368.17	325.22	-53.5%
DCF (EBITDA 10y)	427.92 - 556.71	478.94	-31.6%
Fair Value	454.35 - 454.35	454.35	-35.09%
P/E	214.21 - 452.53	298.45	-57.4%
EV/EBITDA	243.00 - 344.82	271.28	-61.2%
EPV	264.32 - 323.17	293.74	-58.0%
DDM - Stable	213.52 - 795.46	504.49	-27.9%
DDM - Multi	261.52 - 755.33	388.29	-44.5%