ASCL.L
Ascential PLC
Price:  
567.00 
GBP
Volume:  
15,544,213.00
United Kingdom | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ASCL.L Intrinsic Value

-64.60 %
Upside

What is the intrinsic value of ASCL.L?

As of 2025-06-30, the Intrinsic Value of Ascential PLC (ASCL.L) is 200.54 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 -64.60%.

The range of the Intrinsic Value is 109.12 - 483.68 GBP

Is ASCL.L undervalued or overvalued?

Based on its market price of 567.00 GBP and our intrinsic valuation, Ascential PLC (ASCL.L) is overvalued by 64.60%.

567.00 GBP
Stock Price
200.54 GBP
Intrinsic Value
Intrinsic Value Details

ASCL.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 109.12 - 483.68 200.54 -64.6%
DCF (Growth 10y) 159.92 - 593.02 266.58 -53.0%
DCF (EBITDA 5y) 61.83 - 133.73 98.87 -82.6%
DCF (EBITDA 10y) 107.48 - 201.49 152.87 -73.0%
Fair Value 730.74 - 730.74 730.74 28.88%
P/E 93.58 - 2,683.28 1,067.93 88.3%
EV/EBITDA 55.99 - 255.05 138.91 -75.5%
EPV 580.71 - 846.06 713.39 25.8%
DDM - Stable 1,164.93 - 4,128.47 2,646.70 366.8%
DDM - Multi 126.31 - 305.57 174.39 -69.2%

ASCL.L Intrinsic Value - Key Valuation Metrics

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 9.98%
Cost of Debt 5.09%
WACC 8.65%