As of 2024-12-13, the Intrinsic Value of Drax Group PLC (DRX.L) is 2,112.77 GBP. This DRX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 645.50 GBP, the upside of Drax Group PLC is 227.30%.

The range of the Intrinsic Value is 1,755.32 - 2,640.45 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,755.32 - 2,640.45	2,112.77	227.3%
DCF (Growth 10y)	1,989.74 - 2,899.41	2,358.75	265.4%
DCF (EBITDA 5y)	1,402.87 - 1,659.45	1,463.26	126.7%
DCF (EBITDA 10y)	1,763.99 - 2,132.43	1,883.32	191.8%
Fair Value	988.58 - 988.58	988.58	53.15%
P/E	1,056.23 - 2,408.17	1,735.76	168.9%
EV/EBITDA	1,258.97 - 2,288.43	1,650.82	155.7%
EPV	1,920.10 - 2,492.58	2,206.34	241.8%
DDM - Stable	1,202.14 - 2,328.90	1,765.52	173.5%
DDM - Multi	917.87 - 1,414.06	1,115.41	72.8%