Is ECEL.L undervalued or overvalued?

As of 2025-03-25, the Intrinsic Value of Eurocell PLC (ECEL.L) is 142.12 GBP. This ECEL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.00 GBP, the upside of Eurocell PLC is -14.40%. This means that ECEL.L is overvalued by 14.40%.

The range of the Intrinsic Value is 76.41 - 360.63 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	76.41 - 360.63	142.12	-14.4%
DCF (Growth 10y)	120.67 - 471.89	202.26	21.8%
DCF (EBITDA 5y)	100.09 - 163.63	126.61	-23.7%
DCF (EBITDA 10y)	126.75 - 205.39	159.51	-3.9%
Fair Value	297.62 - 297.62	297.62	79.29%
P/E	119.00 - 179.77	144.98	-12.7%
EV/EBITDA	119.58 - 283.70	188.30	13.4%
EPV	297.54 - 392.50	345.02	107.8%
DDM - Stable	126.41 - 406.40	266.41	60.5%
DDM - Multi	127.26 - 302.57	177.43	6.9%