As of 2025-11-18, the Intrinsic Value of Drax Group PLC (DRX.L) is 1,924.72 GBP. This DRX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 745.50 GBP, the upside of Drax Group PLC is 158.20%.
The range of the Intrinsic Value is 1,566.89 - 2,466.40 GBP
Based on its market price of 745.50 GBP and our intrinsic valuation, Drax Group PLC (DRX.L) is undervalued by 158.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,566.89 - 2,466.40 | 1,924.72 | 158.2% |
| DCF (Growth 10y) | 1,710.62 - 2,596.12 | 2,064.86 | 177.0% |
| DCF (EBITDA 5y) | 1,636.50 - 2,124.15 | 1,830.21 | 145.5% |
| DCF (EBITDA 10y) | 1,768.96 - 2,339.77 | 2,004.53 | 168.9% |
| Fair Value | 606.24 - 606.24 | 606.24 | -18.68% |
| P/E | 1,115.47 - 2,190.72 | 1,616.37 | 116.8% |
| EV/EBITDA | 1,496.67 - 3,002.51 | 2,270.49 | 204.6% |
| EPV | 2,463.50 - 3,325.14 | 2,894.32 | 288.2% |
| DDM - Stable | 718.73 - 1,401.17 | 1,059.95 | 42.2% |
| DDM - Multi | 960.60 - 1,478.20 | 1,165.93 | 56.4% |
| Market Cap (mil) | 2,506.78 |
| Beta | 0.86 |
| Outstanding shares (mil) | 3.36 |
| Enterprise Value (mil) | 3,808.78 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.30% |
| Cost of Debt | 5.57% |
| WACC | 8.17% |