Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United Kingdom
/
Automobiles
/
AB Dynamics
ABDP
AB Dynamics
Autonomous And EV Trends Will Expand Virtual Testing
AN
AnalystHighTarget
Not Invested
Community Contributor
Published
21 Jul 25
Views
10
0
Set Fair Value
Like
votes
Share
21 Jul
UK£10.80
AnalystHighTarget's Fair Value
UK£27.00
60.0% undervalued
intrinsic discount
1Y
-38.6%
7D
6.1%
Loading
1Y
-38.6%
7D
6.1%
Author's Valuation
UK£27
60.0% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
UK£27
60.0% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
160m
2014
2017
2020
2023
2025
2026
2028
Revenue UK£160.0m
Earnings UK£22.6m
Revenue
Profit Margin
Future PE
Growth p.a.
%
Decrease
Increase
Forecast revenue growth rate
9.47%
Historical revenue growth rate
12.68%
Auto Components revenue growth rate
0.45%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.66%
Calculation
UK£22.60m
Earnings '28
x
34.52x
PE Ratio '28
=
UK£780.13m
Market Cap '28
UK£780.13m
Market Cap '28
/
22.95m
No. shares '28
=
UK£33.99
Share Price '28
UK£33.99
Share Price '28
Discounted to 2025 @ 7.90% p.a.
=
UK£27.06
Fair Value '25