As of 2024-12-12, the Intrinsic Value of Avast PLC (AVST.L) is
499.90 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
-30.20%.
The range of the Intrinsic Value is 364.06 - 795.42 GBP
499.90 GBP
Intrinsic Value
AVST.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
364.06 - 795.42 |
499.90 |
-30.2% |
| DCF (Growth 10y) |
460.18 - 947.86 |
614.94 |
-14.2% |
| DCF (EBITDA 5y) |
404.89 - 501.81 |
471.26 |
-34.2% |
| DCF (EBITDA 10y) |
497.77 - 648.64 |
587.28 |
-18.0% |
| Fair Value |
533.37 - 533.37 |
533.37 |
-25.57% |
| P/E |
457.84 - 724.15 |
622.25 |
-13.2% |
| EV/EBITDA |
284.28 - 578.37 |
407.82 |
-43.1% |
| EPV |
273.55 - 382.36 |
327.96 |
-54.2% |
| DDM - Stable |
180.77 - 495.33 |
338.05 |
-52.8% |
| DDM - Multi |
342.93 - 692.84 |
454.93 |
-36.5% |
AVST.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,475.79 |
| Beta |
0.08 |
| Outstanding shares (mil) |
10.43 |
| Enterprise Value (mil) |
7,985.75 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.07% |
| Cost of Debt |
4.29% |
| WACC |
7.68% |