As of 2024-12-14, the Intrinsic Value of Avingtrans PLC (AVG.L) is
272.62 GBP. This AVG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 390.00 GBP, the upside of Avingtrans PLC is
-30.10%.
The range of the Intrinsic Value is 177.38 - 536.86 GBP
272.62 GBP
Intrinsic Value
AVG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
177.38 - 536.86 |
272.62 |
-30.1% |
| DCF (Growth 10y) |
397.65 - 1,147.18 |
596.82 |
53.0% |
| DCF (EBITDA 5y) |
400.81 - 527.66 |
473.46 |
21.4% |
| DCF (EBITDA 10y) |
533.67 - 758.54 |
651.00 |
66.9% |
| Fair Value |
276.67 - 276.67 |
276.67 |
-29.06% |
| P/E |
139.22 - 415.78 |
224.98 |
-42.3% |
| EV/EBITDA |
241.40 - 392.19 |
322.24 |
-17.4% |
| EPV |
170.91 - 250.56 |
210.74 |
-46.0% |
| DDM - Stable |
100.72 - 339.42 |
220.07 |
-43.6% |
| DDM - Multi |
469.36 - 1,214.14 |
675.36 |
73.2% |
AVG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
129.05 |
| Beta |
0.43 |
| Outstanding shares (mil) |
0.33 |
| Enterprise Value (mil) |
140.89 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.31% |
| Cost of Debt |
6.11% |
| WACC |
7.80% |