As of 2025-11-15, the Intrinsic Value of Avation PLC (AVAP.L) is 558.27 GBP. This AVAP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 141.00 GBP, the upside of Avation PLC is 295.90%.
The range of the Intrinsic Value is 177.06 - 1,578.70 GBP
Based on its market price of 141.00 GBP and our intrinsic valuation, Avation PLC (AVAP.L) is undervalued by 295.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.06 - 1,578.70 | 558.27 | 295.9% |
| DCF (Growth 10y) | 214.44 - 1,605.39 | 595.40 | 322.3% |
| DCF (EBITDA 5y) | (111.39) - 99.66 | (937.23) | -123450.0% |
| DCF (EBITDA 10y) | 30.23 - 372.34 | 155.51 | 10.3% |
| Fair Value | -44.95 - -44.95 | -44.95 | -131.88% |
| P/E | (117.95) - (145.64) | (122.49) | -186.9% |
| EV/EBITDA | (242.12) - 266.00 | (21.24) | -115.1% |
| EPV | 366.91 - 1,575.92 | 971.42 | 588.9% |
| DDM - Stable | (43.53) - (96.17) | (69.85) | -149.5% |
| DDM - Multi | (39.15) - (74.20) | (51.91) | -136.8% |
| Market Cap (mil) | 91.87 |
| Beta | 0.59 |
| Outstanding shares (mil) | 0.65 |
| Enterprise Value (mil) | 550.61 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.94% |
| Cost of Debt | 8.84% |
| WACC | 7.69% |