As of 2025-10-31, the Intrinsic Value of ASOS PLC (ASC.L) is 1,188.70 GBP. This ASC.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 256.00 GBP, the upside of ASOS PLC is 364.30%.
The range of the Intrinsic Value is 333.12 - 14,620.89 GBP
Based on its market price of 256.00 GBP and our intrinsic valuation, ASOS PLC (ASC.L) is undervalued by 364.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,706.65) - (664.69) | (787.59) | -407.7% |
| DCF (Growth 10y) | 333.12 - 14,620.89 | 1,188.70 | 364.3% |
| DCF (EBITDA 5y) | (395.56) - (260.55) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (146.29) - 199.25 | 30.29 | -88.2% |
| Fair Value | -1,192.26 - -1,192.26 | -1,192.26 | -565.73% |
| P/E | (2,498.98) - (4,129.99) | (3,362.17) | -1413.3% |
| EV/EBITDA | 117.44 - 1,626.89 | 787.97 | 207.8% |
| EPV | (144.81) - 21.84 | (61.48) | -124.0% |
| DDM - Stable | (1,955.71) - (6,719.77) | (4,337.74) | -1794.4% |
| DDM - Multi | (367.27) - (1,031.68) | (547.07) | -313.7% |
| Market Cap (mil) | 315.96 |
| Beta | 1.85 |
| Outstanding shares (mil) | 1.23 |
| Enterprise Value (mil) | 827.06 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.37% |
| Cost of Debt | 5.50% |
| WACC | 5.59% |