AWE.L
Alphawave IP Group PLC
Price:  
175.80 
GBP
Volume:  
2,152,432.00
United Kingdom | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AWE.L Intrinsic Value

-361.70 %
Upside

What is the intrinsic value of AWE.L?

As of 2025-06-21, the Intrinsic Value of Alphawave IP Group PLC (AWE.L) is (460.13) GBP. This AWE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 175.80 GBP, the upside of Alphawave IP Group PLC is -361.70%.

The range of the Intrinsic Value is (1,004.93) - (307.54) GBP

Is AWE.L undervalued or overvalued?

Based on its market price of 175.80 GBP and our intrinsic valuation, Alphawave IP Group PLC (AWE.L) is overvalued by 361.70%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

175.80 GBP
Stock Price
(460.13) GBP
Intrinsic Value
Intrinsic Value Details

AWE.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1,004.93) - (307.54) (460.13) -361.7%
DCF (Growth 10y) (824.87) - (2,924.10) (1,284.66) -830.7%
DCF (EBITDA 5y) (94.50) - (104.18) (909.70) -123450.0%
DCF (EBITDA 10y) (183.52) - (167.94) (909.70) -123450.0%
Fair Value -16.26 - -16.26 -16.26 -109.25%
P/E (83.24) - (71.67) (78.37) -144.6%
EV/EBITDA 30.30 - 83.11 44.07 -74.9%
EPV (18.33) - (16.60) (17.47) -109.9%
DDM - Stable (29.44) - (122.88) (76.16) -143.3%
DDM - Multi (20.17) - (68.03) (31.42) -117.9%

AWE.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,087.79
Beta -0.36
Outstanding shares (mil) 6.19
Enterprise Value (mil) 1,228.89
Market risk premium 5.98%
Cost of Equity 9.06%
Cost of Debt 6.62%
WACC 8.11%