As of 2024-12-13, the Intrinsic Value of Augmentum Fintech PLC (AUGM.L) is 128.76 GBP. This AUGM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.50 GBP, the upside of Augmentum Fintech PLC is 28.10%.

The range of the Intrinsic Value is 102.41 - 186.85 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	102.41 - 186.85	128.76	28.1%
DCF (Growth 10y)	111.16 - 194.78	137.61	36.9%
DCF (EBITDA 5y)	88.87 - 186.07	104.57	4.1%
DCF (EBITDA 10y)	101.30 - 194.25	118.61	18.0%
Fair Value	201.73 - 201.73	201.73	100.73%
P/E	37.65 - 175.42	71.81	-28.5%
EV/EBITDA	67.87 - 177.00	86.91	-13.5%
EPV	121.90 - 159.17	140.54	39.8%
DDM - Stable	58.06 - 165.16	111.61	11.1%
DDM - Multi	54.59 - 125.43	76.61	-23.8%