As of 2025-05-27, the Intrinsic Value of Alphawave IP Group PLC (AWE.L) is 28.57 GBP. This AWE.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 141.60 GBP, the upside of Alphawave IP Group PLC is -79.80%.
The range of the Intrinsic Value is 8.73 - 34.71 GBP
Based on its market price of 141.60 GBP and our intrinsic valuation, Alphawave IP Group PLC (AWE.L) is overvalued by 79.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (500.18) - (135.46) | (206.91) | -246.1% |
| DCF (Growth 10y) | (410.20) - (1,697.37) | (662.38) | -567.8% |
| DCF (EBITDA 5y) | 8.73 - 34.71 | 28.57 | -79.8% |
| DCF (EBITDA 10y) | 246.63 - 541.50 | 441.13 | 211.5% |
| Fair Value | -36.78 - -36.78 | -36.78 | -125.98% |
| P/E | (192.45) - (164.50) | (181.35) | -228.1% |
| EV/EBITDA | (12.11) - (10.35) | (11.49) | -108.1% |
| EPV | 10.21 - 22.72 | 16.46 | -88.4% |
| DDM - Stable | (64.93) - (303.18) | (184.06) | -230.0% |
| DDM - Multi | (16.19) - (60.60) | (25.76) | -118.2% |
| Market Cap (mil) | 1,102.21 |
| Beta | -0.45 |
| Outstanding shares (mil) | 7.78 |
| Enterprise Value (mil) | 1,220.66 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.06% |
| Cost of Debt | 6.07% |
| WACC | 8.35% |