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
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% |
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% |