As of 2024-12-14, the Intrinsic Value of Arcontech Group PLC (ARC.L) is
174.88 GBP. This ARC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 125.50 GBP, the upside of Arcontech Group PLC is
39.30%.
The range of the Intrinsic Value is 139.57 - 267.62 GBP
174.88 GBP
Intrinsic Value
ARC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
139.57 - 267.62 |
174.88 |
39.3% |
| DCF (Growth 10y) |
147.65 - 272.30 |
182.39 |
45.3% |
| DCF (EBITDA 5y) |
108.53 - 132.34 |
122.94 |
-2.0% |
| DCF (EBITDA 10y) |
123.30 - 152.18 |
139.02 |
10.8% |
| Fair Value |
58.29 - 58.29 |
58.29 |
-53.55% |
| P/E |
139.94 - 389.37 |
240.71 |
91.8% |
| EV/EBITDA |
93.63 - 120.87 |
109.19 |
-13.0% |
| EPV |
130.23 - 167.65 |
148.94 |
18.7% |
| DDM - Stable |
74.69 - 244.35 |
159.52 |
27.1% |
| DDM - Multi |
95.21 - 232.92 |
134.13 |
6.9% |
ARC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16.78 |
| Beta |
-0.39 |
| Outstanding shares (mil) |
0.13 |
| Enterprise Value (mil) |
10.16 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.21% |
| Cost of Debt |
9.50% |
| WACC |
7.26% |