As of 2025-05-13, the Intrinsic Value of Avon Rubber PLC (AVON.L) is 1,410.53 GBP. This AVON.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,504.00 GBP, the upside of Avon Rubber PLC is -6.20%.
The range of the Intrinsic Value is 970.08 - 2,355.75 GBP
Based on its market price of 1,504.00 GBP and our intrinsic valuation, Avon Rubber PLC (AVON.L) is overvalued by 6.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 970.08 - 2,355.75 | 1,410.53 | -6.2% |
| DCF (Growth 10y) | 1,567.78 - 3,467.16 | 2,175.58 | 44.7% |
| DCF (EBITDA 5y) | 1,456.14 - 2,201.63 | 1,842.61 | 22.5% |
| DCF (EBITDA 10y) | 2,079.02 - 3,204.57 | 2,634.53 | 75.2% |
| Fair Value | 253.50 - 253.50 | 253.50 | -83.15% |
| P/E | 300.34 - 871.93 | 511.30 | -66.0% |
| EV/EBITDA | 837.63 - 2,630.60 | 1,619.33 | 7.7% |
| EPV | 592.85 - 784.07 | 688.46 | -54.2% |
| DDM - Stable | 83.41 - 215.08 | 149.24 | -90.1% |
| DDM - Multi | 1,098.26 - 1,920.88 | 1,374.53 | -8.6% |
| Market Cap (mil) | 444.98 |
| Beta | 0.94 |
| Outstanding shares (mil) | 0.30 |
| Enterprise Value (mil) | 510.38 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.38% |
| Cost of Debt | 5.95% |
| WACC | 9.47% |