As of 2024-12-11, the Intrinsic Value of Eurocell PLC (ECEL.L) is
114.26 GBP. This ECEL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 188.00 GBP, the upside of Eurocell PLC is
-39.20%.
The range of the Intrinsic Value is 62.26 - 260.92 GBP
114.26 GBP
Intrinsic Value
ECEL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
62.26 - 260.92 |
114.26 |
-39.2% |
| DCF (Growth 10y) |
103.81 - 352.90 |
169.36 |
-9.9% |
| DCF (EBITDA 5y) |
109.56 - 145.39 |
127.84 |
-32.0% |
| DCF (EBITDA 10y) |
134.14 - 186.61 |
159.78 |
-15.0% |
| Fair Value |
299.91 - 299.91 |
299.91 |
59.53% |
| P/E |
116.93 - 173.47 |
142.86 |
-24.0% |
| EV/EBITDA |
119.97 - 251.96 |
190.84 |
1.5% |
| EPV |
289.76 - 393.06 |
341.41 |
81.6% |
| DDM - Stable |
118.88 - 367.62 |
243.25 |
29.4% |
| DDM - Multi |
121.53 - 278.68 |
167.76 |
-10.8% |
ECEL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
195.89 |
| Beta |
0.13 |
| Outstanding shares (mil) |
1.04 |
| Enterprise Value (mil) |
256.79 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.00% |
| Cost of Debt |
4.53% |
| WACC |
6.99% |