As of 2024-12-13, the Intrinsic Value of Auction Technology Group PLC (ATG.L) is
334.74 GBP. This ATG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 584.00 GBP, the upside of Auction Technology Group PLC is
-42.70%.
The range of the Intrinsic Value is 213.14 - 611.55 GBP
334.74 GBP
Intrinsic Value
ATG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
213.14 - 611.55 |
334.74 |
-42.7% |
| DCF (Growth 10y) |
412.94 - 1,091.67 |
620.80 |
6.3% |
| DCF (EBITDA 5y) |
375.52 - 511.65 |
449.08 |
-23.1% |
| DCF (EBITDA 10y) |
554.65 - 885.20 |
711.40 |
21.8% |
| Fair Value |
196.40 - 196.40 |
196.40 |
-66.37% |
| P/E |
150.44 - 344.40 |
210.88 |
-63.9% |
| EV/EBITDA |
319.81 - 597.01 |
523.25 |
-10.4% |
| EPV |
(103.41) - (93.79) |
(98.60) |
-116.9% |
| DDM - Stable |
63.37 - 159.76 |
111.56 |
-80.9% |
| DDM - Multi |
89.41 - 181.60 |
120.50 |
-79.4% |
ATG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
709.54 |
| Beta |
1.33 |
| Outstanding shares (mil) |
1.21 |
| Enterprise Value (mil) |
854.79 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.94% |
| Cost of Debt |
14.31% |
| WACC |
11.06% |