As of 2024-12-14, the Intrinsic Value of ASA International Group PLC (ASAI.L) is
241.85 GBP. This ASAI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.50 GBP, the upside of ASA International Group PLC is
229.00%.
The range of the Intrinsic Value is 177.32 - 333.38 GBP
241.85 GBP
Intrinsic Value
ASAI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
177.32 - 333.38 |
241.85 |
229.0% |
| DCF (Growth 10y) |
215.95 - 371.43 |
280.61 |
281.8% |
| DCF (EBITDA 5y) |
83.60 - 143.26 |
112.40 |
52.9% |
| DCF (EBITDA 10y) |
150.34 - 225.44 |
185.73 |
152.7% |
| Fair Value |
370.47 - 370.47 |
370.47 |
404.04% |
| P/E |
104.92 - 172.69 |
134.53 |
83.0% |
| EV/EBITDA |
1.91 - 158.19 |
81.03 |
10.2% |
| EPV |
339.60 - 481.16 |
410.38 |
458.3% |
| DDM - Stable |
58.60 - 137.06 |
97.83 |
33.1% |
| DDM - Multi |
92.98 - 187.92 |
126.20 |
71.7% |
ASAI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
74.57 |
| Beta |
1.72 |
| Outstanding shares (mil) |
1.01 |
| Enterprise Value (mil) |
314.26 |
| Market risk premium |
5.98% |
| Cost of Equity |
14.22% |
| Cost of Debt |
9.70% |
| WACC |
9.13% |