As of 2025-10-21, the Intrinsic Value of Avation PLC (AVAP.L) is 108.79 GBP. This AVAP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 161.00 GBP, the upside of Avation PLC is -32.40%.
The range of the Intrinsic Value is (290.41) - 13,690.17 GBP
Based on its market price of 161.00 GBP and our intrinsic valuation, Avation PLC (AVAP.L) is overvalued by 32.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (290.41) - 13,690.17 | 108.79 | -32.4% |
| DCF (Growth 10y) | (269.68) - 13,057.57 | 116.64 | -27.6% |
| DCF (EBITDA 5y) | (446.81) - (318.38) | (919.58) | -123450.0% |
| DCF (EBITDA 10y) | (378.90) - (158.94) | (919.58) | -123450.0% |
| Fair Value | 168.71 - 168.71 | 168.71 | 4.79% |
| P/E | 356.21 - 548.63 | 456.65 | 183.6% |
| EV/EBITDA | (311.83) - (124.44) | (239.02) | -248.5% |
| EPV | 233.73 - 1,535.43 | 884.58 | 449.4% |
| DDM - Stable | 261.82 - 776.03 | 518.93 | 222.3% |
| DDM - Multi | 239.56 - 568.80 | 339.02 | 110.6% |
| Market Cap (mil) | 104.52 |
| Beta | 0.77 |
| Outstanding shares (mil) | 0.65 |
| Enterprise Value (mil) | 579.77 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.33% |
| Cost of Debt | 10.57% |
| WACC | 8.21% |