As of 2024-12-14, the Intrinsic Value of Downing Renewables & Infrastructure Trust PLC (DORE.L) is 47.88 GBP. This DORE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.00 GBP, the upside of Downing Renewables & Infrastructure Trust PLC is -37.80%.

The range of the Intrinsic Value is 40.19 - 60.16 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	40.19 - 60.16	47.88	-37.8%
DCF (Growth 10y)	42.61 - 59.70	49.24	-36.1%
DCF (EBITDA 5y)	70.07 - 73.35	71.69	-6.9%
DCF (EBITDA 10y)	63.72 - 69.43	66.49	-13.6%
Fair Value	96.52 - 96.52	96.52	25.35%
P/E	76.83 - 77.02	76.92	-0.1%
EV/EBITDA	76.88 - 76.99	76.94	-0.1%
EPV	75.11 - 86.11	80.61	4.7%
DDM - Stable	19.16 - 35.98	27.57	-64.2%
DDM - Multi	25.54 - 33.37	28.75	-62.7%