As of 2025-07-03, the Intrinsic Value of ECP Emerging Growth Ltd (ECP.AX) is 0.15 AUD. This ECP.AX valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.21 AUD, the upside of ECP Emerging Growth Ltd is -87.80%.
The range of the Intrinsic Value is 0.04 - 0.28 AUD
Based on its market price of 1.21 AUD and our intrinsic valuation, ECP Emerging Growth Ltd (ECP.AX) is overvalued by 87.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.36) - (0.19) | (0.32) | -126.1% |
| DCF (Growth 10y) | (0.31) - (0.05) | (0.24) | -119.5% |
| DCF (EBITDA 5y) | 0.04 - 0.28 | 0.15 | -87.8% |
| DCF (EBITDA 10y) | 0.00 - 0.25 | 0.11 | -91.1% |
| Fair Value | 4.84 - 4.84 | 4.84 | 298.46% |
| P/E | 1.40 - 8.48 | 4.39 | 261.5% |
| EV/EBITDA | 0.65 - 2.18 | 1.24 | 2.2% |
| EPV | 1.07 - 1.39 | 1.23 | 1.3% |
| DDM - Stable | 1.99 - 6.84 | 4.42 | 263.5% |
| DDM - Multi | 4.78 - 12.42 | 6.87 | 465.1% |
| Market Cap (mil) | 22.34 |
| Beta | 0.87 |
| Outstanding shares (mil) | 18.39 |
| Enterprise Value (mil) | 31.01 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.68% |
| Cost of Debt | 7.00% |
| WACC | 7.70% |