As of 2026-03-14, the Intrinsic Value of Ecora Resources PLC (ECOR.L) is 62.44 GBP. This ECOR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 133.60 GBP, the upside of Ecora Resources PLC is -53.30%.
The range of the Intrinsic Value is 27.27 - 308.33 GBP
Based on its market price of 133.60 GBP and our intrinsic valuation, Ecora Resources PLC (ECOR.L) is overvalued by 53.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.27 - 308.33 | 62.44 | -53.3% |
| DCF (Growth 10y) | 17.25 - 205.52 | 41.01 | -69.3% |
| DCF (EBITDA 5y) | (8.89) - 44.67 | 16.81 | -87.4% |
| DCF (EBITDA 10y) | (3.75) - 40.57 | 16.61 | -87.6% |
| Fair Value | -42.26 - -42.26 | -42.26 | -131.64% |
| P/E | (9.30) - 6.36 | (21.28) | -115.9% |
| EV/EBITDA | (35.71) - 132.62 | 40.47 | -69.7% |
| EPV | (18.18) - (12.19) | (15.18) | -111.4% |
| DDM - Stable | (140.46) - (1,161.73) | (651.10) | -587.3% |
| DDM - Multi | 8.39 - 53.48 | 14.46 | -89.2% |
| Market Cap (mil) | 357.62 |
| Beta | 1.42 |
| Outstanding shares (mil) | 2.68 |
| Enterprise Value (mil) | 452.80 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.43% |
| Cost of Debt | 9.42% |
| WACC | 6.63% |