Ab Dynamics (ABDP) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Ab Dynamics stock £8.19, price £7.95, upside +3.0%, quality 71 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range £7.20 – £22.22 · fair‑value band £5.73 – £10.65 · the £7.95 price screens below the £8.19 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Ab Dynamics in your weekly email
Every Wednesday you see whether Ab Dynamics is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
AB Dynamics plc provides vehicle test development and verification products and services for driver assistance systems. The company operates through Testing Products, Testing Services, and Simulation segments.
Show moreShow less
It is also involved in design, manufacture and supply of advanced testing, simulation and measurement products.
The company offers testing products, such as retrofit autonomy, test dummies, test platforms, electronic test equipment, testing software, driverless test systems, driving robots, and laboratory test machines.
It also offers automotive testing services consisting of dynamics testing, mileage accumulation, hot and cold thermal testing, on-road testing, ADAS and AV testing, EV and other certification services. In addition, the company provides driving simulation and simulation environment solutions.
Further, it serves automotive, development of road vehicles, vehicle active safety systems, environmental testing, autonomous technologies, drivetrains and battery performance, vehicle durability, and vehicle dynamics systems.
The company operates in the United States, Germany, the United Kingdom, China, Japan, Singapore, and internationally. AB Dynamics plc was founded in 1982 and is headquartered in Bradford-On-Avon, the United Kingdom.
Stock analysis
Ab Dynamics (ABDP) currently trades at £7.95, while our model-based Fair Value estimate is £8.19, so the stock looks roughly fairly valued today (gap 2.9%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of £20.19 per share, and 18 of the 26 models we run sit above the £7.95 price.
Bear case: the Dividend Discount group reads lowest at £1.02, and 8 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: £5.73 (bear) to £10.65 (bull), the price of £7.95 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 71/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Ab Dynamics reported revenue of £115M in FY2025 versus £65.4M in FY2021, a compound +15.1%/yr. Reported net income was £12.0M in FY2025, compounding +41.6%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap £183M Micro · P/S ratio 1.80 · EPS (TTM) £−0.2300 · Dividend yield 1.2% · Net margin −5.0% · Return on equity −4.0% · Return on assets (EBIT) 5.9% (5-year average) · Operating margin −24.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 24 out of 100 (low confidence).
What moves the price
The share trades about 40% below its 52-week high and 10% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 3%, ABDP screens cheaper than that median.
Fair Value models
Bear£5.73Fair Value £8.19Bull£10.65
Price £7.95 · Upside +3.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF£13.49£19.25£34.5176
Residual Income£4.72£4.93£5.4876
Growth DCF£12.86£20.19£32.6174
All 26 models by family
DCF Models
FCF DCF£13.49£19.25£34.5176
Owner Earnings£12.74£23.66£43.2670
5Y Revenue Exit£8.75£12.84£20.6469
5Y EBITDA Exit£12.39£20.64£35.7470
5Y P/E Exit£11.35£20.11£31.2367
10Y Revenue Exit£10.19£15.86£21.3365
10Y EBITDA Exit£12.60£22.02£38.8063
10Y P/E Exit£11.95£20.26£34.1260
Earnings-Based
Graham-Dodd£3.56£24.86£34.8963
Lynch FV£7.60£10.86£14.1161
PEG = 1.0£7.60£10.86£14.1157
EPV£6.20£6.74£7.1870
Dividend Discount
Gordon GGM£0.6100£1.05£1.4068
DDM Multi-Stage£0.6100£0.9800£1.1367
Multiples
P/E Multiple£8.65£11.53£14.4263
P/S Multiple£4.51£6.01£7.5258
P/B Multiple£8.18£10.90£13.6355
EV/EBIT£10.95£14.00£17.0463
EV/EBITDA£12.11£15.54£18.9864
EV/Revenue£6.02£7.82£9.6352
Asset-Based
NCAV (Graham)£0.8800£1.33£1.6652
Growth DCF
Growth DCF£12.86£20.19£32.6174
Rev-Margin DCF£8.75£13.75£21.1969
Economic Profit
Residual Income£4.72£4.93£5.4876
ROIC Compounder£6.26£7.54£8.6170
Growth Earnings
Growth-Adj P/E£10.49£14.99£19.4967
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.89/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+3.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.3%
Start year 2020 (pandemic). Over 10 years: +21.4% a year
Revenue growth 15 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+28.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+24.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+23.7%
Dividend (yield on the price)1.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.23.7% vs 10.9%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.9% → 14%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes less growth than the company has delivered so far and about what analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−7.3%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
−5.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about −9.4% a year for the price and −7.9% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 655 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score71 · Top 25%
Fair Value upside+1.7% · Above median
Profitability
Return on assets6.4% · Above median
Net margin (12 months)−5.0% · Bottom 25%
Operating margin (12 months)−24.8% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−15.9% · Bottom 25%
Dividend yield (12 months)1.2% · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/B1.32× · Cheaper than median
P/S (12 months)1.76× · Pricier than median
Price / free cash flow (fiscal year)8.6× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Ab Dynamics Fair Value". https://www.fairvalue-calculator.com/stock/ABDP
Frequently asked questions
Is Ab Dynamics (ABDP) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of £8.19 versus a price of £7.95, about +3% upside (fairly valued).
What is the fair value of ABDP?
Our model-based fair value for Ab Dynamics is £8.19 (as of Nov 8, 2026), built from audited fundamentals. The current price: £7.95.
What is the quality score of ABDP?
Ab Dynamics has a Quality Score of 71/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Ab Dynamics (ABDP)?
Our model-based price target is the fair value of £8.19 (as of Nov 8, 2026) from 26 valuation models. Cautious scenario £5.73, optimistic scenario £10.65. It is a calculation from audited fundamentals, not an analyst target.
What is the Ab Dynamics stock forecast for 2026?
Our models put fair value at £8.19, about +3% upside versus a price of £7.95 (fairly valued). Cautious scenario £5.73, optimistic scenario £10.65. The calculation is refreshed regularly with new filings.
What is the revenue of Ab Dynamics (ABDP)?
Ab Dynamics reported trailing-twelve-month revenue of about £106M (latest available figure, as of Nov 8, 2026).
Does Ab Dynamics pay a dividend?
Ab Dynamics currently shows a dividend yield of 1.18% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Ab Dynamics (ABDP) and when is the ex-dividend date?
Ab Dynamics pays a dividend of £0.094 per share a year, a dividend yield of 1.2%. The last ex-dividend date was Apr 30, 2026. A dividend has been paid every year since at least 2014. The payout ratio is 17.9% of earnings. Free cash flow covers the dividend 10.04 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Ab Dynamics (ABDP)?
For today's price to be fair in a discounted-cash-flow model, Ab Dynamics would have to grow free cash flow by -7.3 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.3 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of ABDP use?
Our models discount Ab Dynamics at 11.8 %: a base by market capitalisation (micro), damped by beta 0.38, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Ab Dynamics that is -7.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Ab Dynamics (ABDP) delivered so far?
Over the past 5 years revenue at Ab Dynamics grew +13.3 % a year. The price currently implies free-cash-flow growth of -7.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Ab Dynamics (ABDP) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Ab Dynamics (-7.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ab Dynamics (ABDP)?
The free-cash-flow yield on the price is 11.81 %: that much free cash flow Ab Dynamics produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ab Dynamics (ABDP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ab Dynamics it is £8.19 per share (as of Nov 8, 2026), against a price of £7.95. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Ab Dynamics stock overvalued or undervalued in 2026?
As of Nov 8, 2026, ABDP trades below its calculated fair value: price £7.95, fair value £8.19, a gap of about +3% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ABDP?
No. The price is what the market pays today (£7.95); the fair value is what the company's own numbers justify (£8.19). For Ab Dynamics the two are £0.2397 per share apart. That gap is exactly why we show both numbers side by side.
How much is Ab Dynamics worth?
The market values Ab Dynamics at about £183M (market capitalisation, as of Nov 8, 2026). Per share that is £7.95; our models calculate a fair value of £8.19 per share.
What do the bullish and bearish scenarios say about ABDP?
Our models span a range for Ab Dynamics: cautious scenario £5.73, base £8.19, optimistic £10.65 per share (as of Nov 8, 2026, price £7.95). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Ab Dynamics (ABDP)?
Balance-sheet figures for Ab Dynamics (as of Nov 8, 2026): return on equity −4.0%. They feed the Quality Score of 71/100, which measures business quality independently of the share price.
How far is ABDP from its 52-week high?
Ab Dynamics trades at £7.95, about 40% below its 52-week high of £13.29 and 10% above the low of £7.20 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of £8.19 is for.
Which stocks are comparable to Ab Dynamics?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Ab Dynamics stock attractive at the current price?
The data as of Nov 8, 2026: price £7.95, calculated fair value £8.19 (+3%), Quality Score 71/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ABDP calculated?
We run Ab Dynamics through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of £8.19 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Ab Dynamics currently trades 3% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Ab Dynamics (ABDP)?
The closing price on Nov 9, 2026 was £7.95. Our model-based fair value is £8.19, about +3% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ab Dynamics right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (£5.73 to £10.65) leaves room in how you read the outcome.
Where does the earnings growth of Ab Dynamics (ABDP) come from?
Earnings per share at Ab Dynamics grew +11.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +19.3 %, EBIT margin −5.7 %, tax rate +0.1 %, residual (interest, one-offs) −0.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Ab Dynamics
How large is the market capitalisation of Ab Dynamics (ABDP)?
The market capitalisation of Ab Dynamics is £183M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Ab Dynamics (ABDP)?
The price-to-sales ratio of Ab Dynamics is 1.80 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Ab Dynamics (ABDP)?
Earnings per share at Ab Dynamics are £−0.2300. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Ab Dynamics (ABDP)?
The dividend yield of Ab Dynamics is 1.2%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Ab Dynamics (ABDP)?
The net margin of Ab Dynamics is −5.0% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Ab Dynamics (ABDP)?
The return on equity (ROE) of Ab Dynamics is −4.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Ab Dynamics (ABDP)?
On an EBIT basis the return on assets of Ab Dynamics is 5.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Ab Dynamics (ABDP)?
The operating margin of Ab Dynamics is −24.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ab Dynamics (ABDP)?
Revenue at Ab Dynamics is growing −15.9% versus a year earlier (3y avg +12.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Ab Dynamics (ABDP)?
Earnings per share at Ab Dynamics are growing +24.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Ab Dynamics (ABDP) hold?
Ab Dynamics holds more cash than debt, £41.4M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Ab Dynamics in the live analysis
One click puts Ab Dynamics on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026