As of 2024-12-11, the Intrinsic Value of Ecora Resources PLC (ECOR.L) is
164.02 GBP. This ECOR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 65.40 GBP, the upside of Ecora Resources PLC is
150.80%.
The range of the Intrinsic Value is 113.85 - 283.57 GBP
164.02 GBP
Intrinsic Value
ECOR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
113.85 - 283.57 |
164.02 |
150.8% |
| DCF (Growth 10y) |
139.47 - 346.00 |
200.62 |
206.8% |
| DCF (EBITDA 5y) |
163.38 - 347.10 |
246.34 |
276.7% |
| DCF (EBITDA 10y) |
178.96 - 411.22 |
274.68 |
320.0% |
| Fair Value |
156.74 - 156.74 |
156.74 |
139.66% |
| P/E |
6.52 - 63.70 |
34.81 |
-46.8% |
| EV/EBITDA |
65.30 - 222.28 |
129.79 |
98.5% |
| EPV |
(56.61) - (83.71) |
(70.16) |
-207.3% |
| DDM - Stable |
35.08 - 105.22 |
70.15 |
7.3% |
| DDM - Multi |
9.78 - 21.24 |
13.23 |
-79.8% |
ECOR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
162.17 |
| Beta |
1.11 |
| Outstanding shares (mil) |
2.48 |
| Enterprise Value (mil) |
232.28 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.44% |
| Cost of Debt |
7.62% |
| WACC |
8.19% |