As of 2026-04-02, the Intrinsic Value of Centrica PLC (CNA.L) is 388.04 GBP. This CNA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 212.50 GBP, the upside of Centrica PLC is 82.60%.
The range of the Intrinsic Value is 293.56 - 597.64 GBP
Based on its market price of 212.50 GBP and our intrinsic valuation, Centrica PLC (CNA.L) is undervalued by 82.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 293.56 - 597.64 | 388.04 | 82.6% |
| DCF (Growth 10y) | 359.06 - 694.22 | 463.97 | 118.3% |
| DCF (EBITDA 5y) | 270.69 - 341.39 | 304.86 | 43.5% |
| DCF (EBITDA 10y) | 334.34 - 427.91 | 378.41 | 78.1% |
| Fair Value | -38.57 - -38.57 | -38.57 | -118.15% |
| P/E | (12.19) - 103.96 | 40.13 | -81.1% |
| EV/EBITDA | 132.87 - 206.21 | 162.88 | -23.3% |
| EPV | 304.66 - 379.08 | 341.87 | 60.9% |
| DDM - Stable | (13.73) - (39.58) | (26.66) | -112.5% |
| DDM - Multi | 215.31 - 492.92 | 300.94 | 41.6% |
| Market Cap (mil) | 9,916.74 |
| Beta | 0.63 |
| Outstanding shares (mil) | 46.67 |
| Enterprise Value (mil) | 8,531.74 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.69% |
| Cost of Debt | 6.25% |
| WACC | 6.76% |