As of 2025-11-13, the Intrinsic Value of Aquila Energy Efficiency Trust PLC (AEET.L) is 0.00 GBP. This AEET.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.50 GBP, the upside of Aquila Energy Efficiency Trust PLC is -100.00%.
The range of the Intrinsic Value is - GBP
Based on its market price of 27.50 GBP and our intrinsic valuation, Aquila Energy Efficiency Trust PLC (AEET.L) is overvalued by 100.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | - | 0.00 | -100.0% |
| DCF (Growth 10y) | - | 0.00 | -100.0% |
| Fair Value | -10.17 - -10.17 | -10.17 | -136.98% |
| EPV | - | 0.00 | -100.0% |
| DDM - Stable | (28.64) - (118.54) | (73.59) | -367.6% |
| DDM - Multi | (23.71) - (75.36) | (35.96) | -230.8% |
| Market Cap (mil) | 22.59 |
| Beta | 0.08 |
| Outstanding shares (mil) | 0.82 |
| Enterprise Value (mil) | 11.60 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.26% |
| Cost of Debt | 5.00% |
| WACC | 5.65% |