As of 2025-07-03, the Intrinsic Value of ASA International Group PLC (ASAI.L) is 744.58 GBP. This ASAI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 150.50 GBP, the upside of ASA International Group PLC is 394.70%.
The range of the Intrinsic Value is 549.73 - 1,074.20 GBP
Based on its market price of 150.50 GBP and our intrinsic valuation, ASA International Group PLC (ASAI.L) is undervalued by 394.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 549.73 - 1,074.20 | 744.58 | 394.7% |
| DCF (Growth 10y) | 656.31 - 1,229.55 | 870.39 | 478.3% |
| DCF (EBITDA 5y) | 389.44 - 528.68 | 463.40 | 207.9% |
| DCF (EBITDA 10y) | 538.32 - 762.70 | 647.35 | 330.1% |
| Fair Value | 532.92 - 532.92 | 532.92 | 254.10% |
| P/E | 155.19 - 382.91 | 249.05 | 65.5% |
| EV/EBITDA | 186.30 - 380.63 | 277.47 | 84.4% |
| EPV | 275.46 - 523.11 | 399.28 | 165.3% |
| DDM - Stable | 108.33 - 230.39 | 169.36 | 12.5% |
| DDM - Multi | 229.52 - 406.42 | 295.69 | 96.5% |
| Market Cap (mil) | 150.50 |
| Beta | 1.26 |
| Outstanding shares (mil) | 1.00 |
| Enterprise Value (mil) | 416.29 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.55% |
| Cost of Debt | 9.29% |
| WACC | 8.83% |