As of 2026-07-15, the Intrinsic Value of ECO Animal Health Group PLC (EAH.L) is 102.62 GBP. This EAH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.00 GBP, the upside of ECO Animal Health Group PLC is 19.30%.
The range of the Intrinsic Value is 73.86 - 228.02 GBP
Based on its market price of 86.00 GBP and our intrinsic valuation, ECO Animal Health Group PLC (EAH.L) is undervalued by 19.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.86 - 228.02 | 102.62 | 19.3% |
| DCF (Growth 10y) | 82.27 - 256.40 | 114.87 | 33.6% |
| DCF (EBITDA 5y) | 76.09 - 106.98 | 85.17 | -1.0% |
| DCF (EBITDA 10y) | 77.32 - 110.93 | 87.87 | 2.2% |
| Fair Value | 120.24 - 120.24 | 120.24 | 39.81% |
| P/E | 45.40 - 70.52 | 55.68 | -35.3% |
| EV/EBITDA | 90.34 - 128.82 | 98.61 | 14.7% |
| EPV | 49.79 - 62.11 | 55.95 | -34.9% |
| DDM - Stable | 59.80 - 284.15 | 171.97 | 100.0% |
| DDM - Multi | 72.40 - 244.87 | 109.22 | 27.0% |
| Market Cap (mil) | 54.00 |
| Beta | 0.35 |
| Outstanding shares (mil) | 0.63 |
| Enterprise Value (mil) | 40.43 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.08% |
| Cost of Debt | 11.90% |
| WACC | 7.13% |