As of 2024-12-13, the Intrinsic Value of Accsys Technologies PLC (AXS.L) is
178.16 GBP. This AXS.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 46.85 GBP, the upside of Accsys Technologies PLC is
280.30%.
The range of the Intrinsic Value is 88.42 - 1,463.46 GBP
178.16 GBP
Intrinsic Value
AXS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(59.55) - (17.27) |
(20.02) |
-142.7% |
| DCF (Growth 10y) |
88.42 - 1,463.46 |
178.16 |
280.3% |
| DCF (EBITDA 5y) |
58.57 - 103.15 |
79.76 |
70.2% |
| DCF (EBITDA 10y) |
101.02 - 174.73 |
135.18 |
188.5% |
| Fair Value |
-30.96 - -30.96 |
-30.96 |
-166.09% |
| P/E |
(72.45) - (81.12) |
(79.58) |
-269.9% |
| EV/EBITDA |
9.86 - 45.01 |
23.93 |
-48.9% |
| EPV |
(24.39) - (27.38) |
(25.89) |
-155.3% |
| DDM - Stable |
(86.43) - (413.50) |
(249.96) |
-633.5% |
| DDM - Multi |
2.98 - 11.34 |
4.76 |
-89.8% |
AXS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
112.05 |
| Beta |
0.31 |
| Outstanding shares (mil) |
2.39 |
| Enterprise Value (mil) |
142.83 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.17% |
| Cost of Debt |
5.50% |
| WACC |
5.91% |