As of 2024-12-15, the Intrinsic Value of ECO Animal Health Group PLC (EAH.L) is 54.37 GBP. This EAH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.00 GBP, the upside of ECO Animal Health Group PLC is -21.20%.

The range of the Intrinsic Value is 42.76 - 91.98 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	42.76 - 91.98	54.37	-21.2%
DCF (Growth 10y)	20.54 - 5.85	17.22	-75.0%
DCF (EBITDA 5y)	62.89 - 127.73	93.12	35.0%
DCF (EBITDA 10y)	54.69 - 116.80	81.98	18.8%
Fair Value	38.67 - 38.67	38.67	-43.96%
P/E	18.03 - 71.85	46.46	-32.7%
EV/EBITDA	82.79 - 159.14	112.79	63.5%
EPV	54.49 - 66.23	60.36	-12.5%
DDM - Stable	15.90 - 57.79	36.85	-46.6%
DDM - Multi	60.02 - 129.27	78.33	13.5%