As of 2025-07-18, the Intrinsic Value of Atalaya Mining PLC (ATYM.L) is 257.19 GBP. This ATYM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 466.00 GBP, the upside of Atalaya Mining PLC is -44.80%.
The range of the Intrinsic Value is 201.01 - 380.36 GBP
Based on its market price of 466.00 GBP and our intrinsic valuation, Atalaya Mining PLC (ATYM.L) is overvalued by 44.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 201.01 - 380.36 | 257.19 | -44.8% |
| DCF (Growth 10y) | 197.56 - 343.62 | 244.16 | -47.6% |
| DCF (EBITDA 5y) | 195.30 - 291.61 | 234.25 | -49.7% |
| DCF (EBITDA 10y) | 196.16 - 287.45 | 232.59 | -50.1% |
| Fair Value | 960.14 - 960.14 | 960.14 | 106.04% |
| P/E | 193.39 - 691.30 | 409.21 | -12.2% |
| EV/EBITDA | 198.20 - 409.18 | 283.41 | -39.2% |
| EPV | 88.79 - 115.56 | 102.17 | -78.1% |
| DDM - Stable | 252.24 - 708.47 | 480.36 | 3.1% |
| DDM - Multi | 131.47 - 298.32 | 183.76 | -60.6% |
| Market Cap (mil) | 632.71 |
| Beta | 1.86 |
| Outstanding shares (mil) | 1.36 |
| Enterprise Value (mil) | 602.84 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.27% |
| Cost of Debt | 5.15% |
| WACC | 11.09% |