Is ASY.L undervalued or overvalued?
As of 2025-03-25, the Intrinsic Value of Andrews Sykes Group PLC (ASY.L) is 685.88 GBP. This ASY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 504.00 GBP, the upside of Andrews Sykes Group PLC is 36.10%. This means that ASY.L is undervalued by 36.10%.
The range of the Intrinsic Value is 573.61 - 861.51 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 573.61 - 861.51 | 685.88 | 36.1% |
| DCF (Growth 10y) | 637.64 - 934.99 | 754.18 | 49.6% |
| DCF (EBITDA 5y) | 239.50 - 269.43 | 248.73 | -50.6% |
| DCF (EBITDA 10y) | 373.90 - 426.47 | 394.68 | -21.7% |
| Fair Value | 2.11 - 2.11 | 2.11 | -99.58% |
| P/E | 617.13 - 919.04 | 768.08 | 52.4% |
| EV/EBITDA | 105.23 - 552.82 | 230.39 | -54.3% |
| EPV | 627.13 - 808.52 | 717.82 | 42.4% |
| DDM - Stable | 329.74 - 664.60 | 497.17 | -1.4% |
| DDM - Multi | 645.29 - 912.27 | 749.86 | 48.8% |
| Market Cap (mil) | 210.97 |
| Beta | 0.58 |
| Outstanding shares (mil) | 0.42 |
| Enterprise Value (mil) | 210.97 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.18% |
| Cost of Debt | 4.52% |
| WACC | 7.88% |