As of 2024-12-13, the Intrinsic Value of Ardagh Group SA (ARD) is
18.23 USD. This Ardagh valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.75 USD, the upside of Ardagh Group SA is
-26.30%.
The range of the Intrinsic Value is 7.68 - 39.15 USD
18.23 USD
Intrinsic Value
Ardagh Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.68 - 39.15 |
18.23 |
-26.3% |
| DCF (Growth 10y) |
19.64 - 62.65 |
34.09 |
37.7% |
| DCF (EBITDA 5y) |
19.88 - 35.38 |
27.23 |
10.0% |
| DCF (EBITDA 10y) |
27.30 - 50.40 |
37.78 |
52.7% |
| Fair Value |
2.94 - 2.94 |
2.94 |
-88.12% |
| P/E |
(0.42) - 9.09 |
3.75 |
-84.8% |
| EV/EBITDA |
(1.47) - 15.92 |
6.13 |
-75.2% |
| EPV |
9.35 - 28.24 |
18.79 |
-24.1% |
| DDM - Stable |
(0.61) - (1.28) |
(0.95) |
-103.8% |
| DDM - Multi |
13.32 - 22.66 |
16.86 |
-31.9% |
Ardagh Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,850.16 |
| Beta |
1.22 |
| Outstanding shares (mil) |
236.37 |
| Enterprise Value (mil) |
11,947.16 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.19% |
| Cost of Debt |
7.05% |
| WACC |
7.01% |