As of 2025-12-18, the Intrinsic Value of Eurocell PLC (ECEL.L) is 177.71 GBP. This ECEL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 128.00 GBP, the upside of Eurocell PLC is 38.80%.
The range of the Intrinsic Value is 93.14 - 414.01 GBP
Based on its market price of 128.00 GBP and our intrinsic valuation, Eurocell PLC (ECEL.L) is undervalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 93.14 - 414.01 | 177.71 | 38.8% |
| DCF (Growth 10y) | 115.64 - 429.72 | 199.11 | 55.6% |
| DCF (EBITDA 5y) | 84.18 - 148.17 | 106.83 | -16.5% |
| DCF (EBITDA 10y) | 103.12 - 177.63 | 130.98 | 2.3% |
| Fair Value | 197.18 - 197.18 | 197.18 | 54.05% |
| P/E | 109.16 - 154.95 | 138.29 | 8.0% |
| EV/EBITDA | 136.53 - 217.75 | 178.85 | 39.7% |
| EPV | 230.13 - 338.89 | 284.51 | 122.3% |
| DDM - Stable | 66.90 - 186.72 | 126.81 | -0.9% |
| DDM - Multi | 142.84 - 285.29 | 187.92 | 46.8% |
| Market Cap (mil) | 123.34 |
| Beta | 0.64 |
| Outstanding shares (mil) | 0.96 |
| Enterprise Value (mil) | 221.94 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.03% |
| Cost of Debt | 4.87% |
| WACC | 7.27% |