As of 2025-09-18, the Intrinsic Value of ASOS PLC (ASC.L) is 1,149.09 GBP. This ASC.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 286.50 GBP, the upside of ASOS PLC is 301.10%.
The range of the Intrinsic Value is 297.40 - 15,143.77 GBP
Based on its market price of 286.50 GBP and our intrinsic valuation, ASOS PLC (ASC.L) is undervalued by 301.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,800.46) - (680.83) | (803.16) | -380.3% |
| DCF (Growth 10y) | 297.40 - 15,143.77 | 1,149.09 | 301.1% |
| DCF (EBITDA 5y) | (337.66) - (127.81) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (24.83) - 502.86 | 146.57 | -48.8% |
| Fair Value | -1,232.96 - -1,232.96 | -1,232.96 | -530.35% |
| P/E | (1,494.35) - (4,290.70) | (2,774.16) | -1068.3% |
| EV/EBITDA | 385.81 - 1,862.86 | 1,092.86 | 281.5% |
| EPV | (156.78) - 24.56 | (66.11) | -123.1% |
| DDM - Stable | (1,930.18) - (7,533.45) | (4,731.82) | -1751.6% |
| DDM - Multi | (360.28) - (1,162.79) | (557.56) | -294.6% |
| Market Cap (mil) | 341.93 |
| Beta | 1.81 |
| Outstanding shares (mil) | 1.19 |
| Enterprise Value (mil) | 853.03 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.44% |
| Cost of Debt | 5.50% |
| WACC | 5.67% |