As of 2024-12-15, the Intrinsic Value of Avon Rubber PLC (AVON.L) is 375.87 GBP. This AVON.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,384.00 GBP, the upside of Avon Rubber PLC is -72.80%.

The range of the Intrinsic Value is 123.00 - 1,553.02 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	123.00 - 1,553.02	375.87	-72.8%
DCF (Growth 10y)	712.75 - 4,426.97	1,370.71	-1.0%
DCF (EBITDA 5y)	464.99 - 833.50	689.56	-50.2%
DCF (EBITDA 10y)	896.37 - 1,680.93	1,314.45	-5.0%
Fair Value	-1,080.88 - -1,080.88	-1,080.88	-178.10%
P/E	(1,100.77) - (1,180.32)	(1,169.51)	-184.5%
EV/EBITDA	160.06 - 1,633.76	869.77	-37.2%
EPV	505.83 - 948.83	727.33	-47.4%
DDM - Stable	(380.01) - (1,855.66)	(1,117.84)	-180.8%
DDM - Multi	303.81 - 1,204.04	491.45	-64.5%