As of 2024-12-11, the Intrinsic Value of Ashtead Technology Holdings PLC (AT.L) is
367.35 GBP. This AT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 532.00 GBP, the upside of Ashtead Technology Holdings PLC is
-30.90%.
The range of the Intrinsic Value is 271.66 - 542.96 GBP
367.35 GBP
Intrinsic Value
AT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
271.66 - 542.96 |
367.35 |
-30.9% |
| DCF (Growth 10y) |
441.02 - 825.69 |
577.75 |
8.6% |
| DCF (EBITDA 5y) |
443.48 - 604.59 |
517.55 |
-2.7% |
| DCF (EBITDA 10y) |
562.41 - 805.91 |
671.53 |
26.2% |
| Fair Value |
770.70 - 770.70 |
770.70 |
44.87% |
| P/E |
519.76 - 900.83 |
675.15 |
26.9% |
| EV/EBITDA |
619.22 - 962.63 |
770.92 |
44.9% |
| EPV |
150.22 - 218.24 |
184.23 |
-65.4% |
| DDM - Stable |
187.23 - 422.48 |
304.85 |
-42.7% |
| DDM - Multi |
291.64 - 517.79 |
373.73 |
-29.8% |
AT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
422.80 |
| Beta |
2.35 |
| Outstanding shares (mil) |
0.79 |
| Enterprise Value (mil) |
494.75 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.05% |
| Cost of Debt |
5.47% |
| WACC |
10.96% |