As of 2025-05-15, the Intrinsic Value of Arcontech Group PLC (ARC.L) is 138.56 GBP. This ARC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.00 GBP, the upside of Arcontech Group PLC is 69.00%.
The range of the Intrinsic Value is 122.67 - 164.56 GBP
Based on its market price of 82.00 GBP and our intrinsic valuation, Arcontech Group PLC (ARC.L) is undervalued by 69.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 122.67 - 164.56 | 138.56 | 69.0% |
| DCF (Growth 10y) | 129.52 - 172.54 | 145.93 | 78.0% |
| DCF (EBITDA 5y) | 95.25 - 113.21 | 99.28 | 21.1% |
| DCF (EBITDA 10y) | 110.19 - 131.05 | 116.33 | 41.9% |
| Fair Value | 57.53 - 57.53 | 57.53 | -29.84% |
| P/E | 199.52 - 391.35 | 313.07 | 281.8% |
| EV/EBITDA | 77.97 - 107.65 | 88.36 | 7.8% |
| EPV | 119.12 - 147.44 | 133.28 | 62.5% |
| DDM - Stable | 55.00 - 111.57 | 83.28 | 1.6% |
| DDM - Multi | 77.15 - 120.44 | 93.94 | 14.6% |
| Market Cap (mil) | 10.90 |
| Beta | -0.45 |
| Outstanding shares (mil) | 0.13 |
| Enterprise Value (mil) | 4.21 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.69% |
| Cost of Debt | 9.50% |
| WACC | 8.70% |