As of 2024-12-13, the Intrinsic Value of Andrews Sykes Group PLC (ASY.L) is
671.92 GBP. This ASY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 501.50 GBP, the upside of Andrews Sykes Group PLC is
34.00%.
The range of the Intrinsic Value is 561.46 - 845.11 GBP
671.92 GBP
Intrinsic Value
ASY.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
561.46 - 845.11 |
671.92 |
34.0% |
| DCF (Growth 10y) |
624.22 - 917.27 |
738.92 |
47.3% |
| DCF (EBITDA 5y) |
334.38 - 478.98 |
393.62 |
-21.5% |
| DCF (EBITDA 10y) |
445.46 - 599.86 |
508.99 |
1.5% |
| Fair Value |
201.27 - 201.27 |
201.27 |
-59.87% |
| P/E |
564.37 - 905.56 |
747.70 |
49.1% |
| EV/EBITDA |
245.35 - 870.89 |
567.86 |
13.2% |
| EPV |
613.71 - 791.92 |
702.82 |
40.1% |
| DDM - Stable |
323.05 - 652.59 |
487.82 |
-2.7% |
| DDM - Multi |
631.55 - 894.79 |
734.52 |
46.5% |
ASY.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
215.52 |
| Beta |
0.60 |
| Outstanding shares (mil) |
0.43 |
| Enterprise Value (mil) |
208.87 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.14% |
| Cost of Debt |
4.52% |
| WACC |
7.84% |