As of 2025-07-04, the Intrinsic Value of AUB Group Ltd (AUB.AX) is 40.14 AUD. This AUB.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.25 AUD, the upside of AUB Group Ltd is 17.20%.
The range of the Intrinsic Value is 30.91 - 60.40 AUD
Based on its market price of 34.25 AUD and our intrinsic valuation, AUB Group Ltd (AUB.AX) is undervalued by 17.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.91 - 60.40 | 40.14 | 17.2% |
| DCF (Growth 10y) | 37.07 - 69.80 | 47.39 | 38.4% |
| DCF (EBITDA 5y) | 28.27 - 40.45 | 34.57 | 0.9% |
| DCF (EBITDA 10y) | 34.18 - 48.85 | 41.38 | 20.8% |
| Fair Value | 23.66 - 23.66 | 23.66 | -30.93% |
| P/E | 12.66 - 34.73 | 23.28 | -32.0% |
| EV/EBITDA | 24.52 - 46.64 | 35.18 | 2.7% |
| EPV | 23.15 - 29.77 | 26.46 | -22.8% |
| DDM - Stable | 8.14 - 21.19 | 14.66 | -57.2% |
| DDM - Multi | 20.85 - 39.16 | 26.92 | -21.4% |
| Market Cap (mil) | 3,993.21 |
| Beta | 0.68 |
| Outstanding shares (mil) | 116.59 |
| Enterprise Value (mil) | 3,609.79 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.08% |
| Cost of Debt | 5.50% |
| WACC | 7.54% |