As of 2025-06-03, the Intrinsic Value of Ascential PLC (ASCL.L) is 209.62 GBP. This ASCL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 567.00 GBP, the upside of Ascential PLC is -63.00%.
The range of the Intrinsic Value is 118.65 - 473.59 GBP
Based on its market price of 567.00 GBP and our intrinsic valuation, Ascential PLC (ASCL.L) is overvalued by 63.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 118.65 - 473.59 | 209.62 | -63.0% |
| DCF (Growth 10y) | 172.38 - 580.94 | 277.97 | -51.0% |
| DCF (EBITDA 5y) | 61.85 - 124.09 | 90.99 | -84.0% |
| DCF (EBITDA 10y) | 110.03 - 191.47 | 146.93 | -74.1% |
| Fair Value | 730.74 - 730.74 | 730.74 | 28.88% |
| P/E | 93.09 - 2,464.06 | 958.08 | 69.0% |
| EV/EBITDA | 53.10 - 253.73 | 130.04 | -77.1% |
| EPV | 604.13 - 840.68 | 722.41 | 27.4% |
| DDM - Stable | 1,223.51 - 4,061.46 | 2,642.48 | 366.0% |
| DDM - Multi | 132.17 - 300.81 | 179.57 | -68.3% |
| Market Cap (mil) | 1,148.37 |
| Beta | 1.72 |
| Outstanding shares (mil) | 2.03 |
| Enterprise Value (mil) | 1,380.47 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.80% |
| Cost of Debt | 5.09% |
| WACC | 8.51% |