AVAP.L
Avation PLC
Price:  
156.50 
GBP
Volume:  
228,957.00
Singapore | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AVAP.L Intrinsic Value

-19.50 %
Upside

What is the intrinsic value of AVAP.L?

As of 2025-07-04, the Intrinsic Value of Avation PLC (AVAP.L) is 125.92 GBP. This AVAP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 156.50 GBP, the upside of Avation PLC is -19.50%.

The range of the Intrinsic Value is (261.48) - 12,449.15 GBP

Is AVAP.L undervalued or overvalued?

Based on its market price of 156.50 GBP and our intrinsic valuation, Avation PLC (AVAP.L) is overvalued by 19.50%.

156.50 GBP
Stock Price
125.92 GBP
Intrinsic Value
Intrinsic Value Details

AVAP.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (261.48) - 12,449.15 125.92 -19.5%
DCF (Growth 10y) (242.57) - 12,033.59 135.98 -13.1%
DCF (EBITDA 5y) (425.12) - (234.81) (899.70) -123450.0%
DCF (EBITDA 10y) (359.66) - (88.37) (899.70) -123450.0%
Fair Value 159.38 - 159.38 159.38 1.84%
P/E 291.32 - 476.24 372.34 137.9%
EV/EBITDA (286.58) - (13.91) (119.31) -176.2%
EPV 266.09 - 1,591.20 928.65 493.4%
DDM - Stable 380.60 - 1,223.43 802.02 412.5%
DDM - Multi 353.29 - 896.27 508.36 224.8%

AVAP.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 105.22
Beta 0.78
Outstanding shares (mil) 0.67
Enterprise Value (mil) 570.19
Market risk premium 5.98%
Cost of Equity 7.78%
Cost of Debt 10.57%
WACC 7.77%