ASC.L
ASOS PLC
Price:  
301.80 
GBP
Volume:  
2,006,597.00
United Kingdom | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ASC.L Intrinsic Value

348.80 %
Upside

Is ASC.L undervalued or overvalued?

As of 2025-03-23, the Intrinsic Value of ASOS PLC (ASC.L) is 1,354.34 GBP. This ASC.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 301.80 GBP, the upside of ASOS PLC is 348.80%. This means that ASC.L is undervalued by 348.80%.

The range of the Intrinsic Value is 291.53 - 16,550.30 GBP

301.80 GBP
Stock Price
1,354.34 GBP
Intrinsic Value
Intrinsic Value Details

ASC.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (2,578.98) - (930.85) (1,040.42) -444.7%
DCF (Growth 10y) 291.53 - 16,550.30 1,354.34 348.8%
DCF (EBITDA 5y) (516.56) - (343.64) (1,234.50) -123450.0%
DCF (EBITDA 10y) (102.21) - 355.55 21.37 -92.9%
Fair Value -1,378.65 - -1,378.65 -1,378.65 -556.81%
P/E (3,562.42) - (5,023.78) (4,411.66) -1561.8%
EV/EBITDA 309.01 - 1,593.30 907.01 200.5%
EPV (192.59) - (31.18) (111.88) -137.1%
DDM - Stable (2,728.82) - (8,442.37) (5,585.59) -1950.8%
DDM - Multi (510.29) - (1,290.45) (738.34) -344.6%

ASC.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 303.76
Beta 0.10
Outstanding shares (mil) 1.01
Enterprise Value (mil) 957.43
Market risk premium 5.98%
Cost of Equity 8.47%
Cost of Debt 5.50%
WACC 5.37%