As of 2024-12-15, the Intrinsic Value of Electrocomponents PLC (ECM.L) is
841.05 GBP. This ECM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 932.50 GBP, the upside of Electrocomponents PLC is
-9.80%.
The range of the Intrinsic Value is 591.63 - 1,490.80 GBP
841.05 GBP
Intrinsic Value
ECM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
591.63 - 1,490.80 |
841.05 |
-9.8% |
| DCF (Growth 10y) |
756.99 - 1,805.01 |
1,049.91 |
12.6% |
| DCF (EBITDA 5y) |
506.17 - 698.27 |
600.65 |
-35.6% |
| DCF (EBITDA 10y) |
648.75 - 908.16 |
770.93 |
-17.3% |
| Fair Value |
334.37 - 334.37 |
334.37 |
-64.14% |
| P/E |
531.36 - 2,253.68 |
1,140.75 |
22.3% |
| EV/EBITDA |
415.56 - 1,023.02 |
779.68 |
-16.4% |
| EPV |
336.79 - 450.45 |
393.62 |
-57.8% |
| DDM - Stable |
631.53 - 2,027.09 |
1,329.31 |
42.6% |
| DDM - Multi |
568.95 - 1,367.42 |
797.72 |
-14.5% |
ECM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,375.63 |
| Beta |
1.22 |
| Outstanding shares (mil) |
4.69 |
| Enterprise Value (mil) |
4,460.13 |
| Market risk premium |
5.34% |
| Cost of Equity |
8.69% |
| Cost of Debt |
4.25% |
| WACC |
8.32% |