As of 2024-12-14, the Intrinsic Value of Atalaya Mining PLC (ATYM.L) is
313.08 GBP. This ATYM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 369.00 GBP, the upside of Atalaya Mining PLC is
-15.20%.
The range of the Intrinsic Value is 224.90 - 574.09 GBP
313.08 GBP
Intrinsic Value
ATYM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
224.90 - 574.09 |
313.08 |
-15.2% |
| DCF (Growth 10y) |
225.78 - 526.82 |
302.95 |
-17.9% |
| DCF (EBITDA 5y) |
201.34 - 392.65 |
285.90 |
-22.5% |
| DCF (EBITDA 10y) |
211.32 - 389.13 |
285.35 |
-22.7% |
| Fair Value |
508.15 - 508.15 |
508.15 |
37.71% |
| P/E |
177.57 - 299.20 |
213.18 |
-42.2% |
| EV/EBITDA |
168.54 - 347.11 |
245.04 |
-33.6% |
| EPV |
290.90 - 423.44 |
357.17 |
-3.2% |
| DDM - Stable |
152.46 - 559.81 |
356.14 |
-3.5% |
| DDM - Multi |
146.02 - 432.75 |
220.24 |
-40.3% |
ATYM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
526.77 |
| Beta |
2.20 |
| Outstanding shares (mil) |
1.43 |
| Enterprise Value (mil) |
485.87 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.80% |
| Cost of Debt |
5.42% |
| WACC |
9.30% |