As of 2025-07-11, the Intrinsic Value of Andrews Sykes Group PLC (ASY.L) is 786.86 GBP. This ASY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 532.50 GBP, the upside of Andrews Sykes Group PLC is 47.80%.
The range of the Intrinsic Value is 644.33 - 1,023.88 GBP
Based on its market price of 532.50 GBP and our intrinsic valuation, Andrews Sykes Group PLC (ASY.L) is undervalued by 47.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 644.33 - 1,023.88 | 786.86 | 47.8% |
| DCF (Growth 10y) | 713.30 - 1,108.80 | 862.59 | 62.0% |
| DCF (EBITDA 5y) | 432.33 - 611.50 | 513.42 | -3.6% |
| DCF (EBITDA 10y) | 546.26 - 748.61 | 635.79 | 19.4% |
| Fair Value | 207.47 - 207.47 | 207.47 | -61.04% |
| P/E | 560.17 - 829.89 | 654.06 | 22.8% |
| EV/EBITDA | 348.47 - 1,061.45 | 698.70 | 31.2% |
| EPV | 696.71 - 934.33 | 815.52 | 53.1% |
| DDM - Stable | 346.39 - 742.13 | 544.26 | 2.2% |
| DDM - Multi | 523.21 - 849.86 | 645.84 | 21.3% |
| Market Cap (mil) | 215.57 |
| Beta | 0.08 |
| Outstanding shares (mil) | 0.40 |
| Enterprise Value (mil) | 208.42 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.71% |
| Cost of Debt | 4.87% |
| WACC | 7.44% |