As of 2025-05-20, the Intrinsic Value of Avast PLC (AVST.L) is 426.45 GBP. This AVST.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 716.60 GBP, the upside of Avast PLC is -40.50%.
The range of the Intrinsic Value is 327.20 - 612.37 GBP
Based on its market price of 716.60 GBP and our intrinsic valuation, Avast PLC (AVST.L) is overvalued by 40.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 327.20 - 612.37 | 426.45 | -40.5% |
| DCF (Growth 10y) | 412.67 - 727.87 | 523.22 | -27.0% |
| DCF (EBITDA 5y) | 467.11 - 622.13 | 551.18 | -23.1% |
| DCF (EBITDA 10y) | 538.66 - 737.52 | 640.47 | -10.6% |
| Fair Value | 511.69 - 511.69 | 511.69 | -28.60% |
| P/E | 528.06 - 700.12 | 607.36 | -15.2% |
| EV/EBITDA | 359.35 - 686.04 | 512.74 | -28.4% |
| EPV | 246.94 - 320.80 | 283.87 | -60.4% |
| DDM - Stable | 163.84 - 387.30 | 275.57 | -61.5% |
| DDM - Multi | 310.05 - 539.45 | 391.06 | -45.4% |
| Market Cap (mil) | 7,475.79 |
| Beta | 0.08 |
| Outstanding shares (mil) | 10.43 |
| Enterprise Value (mil) | 7,965.02 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.75% |
| Cost of Debt | 4.29% |
| WACC | 8.32% |