As of 2024-12-15, the Intrinsic Value of Ashmore Group PLC (ASHM.L) is
159.01 GBP. This ASHM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 161.10 GBP, the upside of Ashmore Group PLC is
-1.30%.
The range of the Intrinsic Value is 142.37 - 188.97 GBP
159.01 GBP
Intrinsic Value
ASHM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
142.37 - 188.97 |
159.01 |
-1.3% |
| DCF (Growth 10y) |
146.26 - 188.53 |
161.59 |
0.3% |
| DCF (EBITDA 5y) |
149.64 - 202.63 |
172.65 |
7.2% |
| DCF (EBITDA 10y) |
151.07 - 198.89 |
171.15 |
6.2% |
| Fair Value |
69.56 - 69.56 |
69.56 |
-56.82% |
| P/E |
123.98 - 254.04 |
172.59 |
7.1% |
| EV/EBITDA |
168.20 - 249.53 |
203.51 |
26.3% |
| EPV |
192.66 - 230.88 |
211.77 |
31.5% |
| DDM - Stable |
87.12 - 202.37 |
144.74 |
-10.2% |
| DDM - Multi |
115.73 - 183.65 |
140.15 |
-13.0% |
ASHM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,085.03 |
| Beta |
1.58 |
| Outstanding shares (mil) |
6.74 |
| Enterprise Value (mil) |
579.63 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.68% |
| Cost of Debt |
4.41% |
| WACC |
10.64% |