As of 2025-07-03, the Intrinsic Value of EDP Renovaveis SA (EDPR.LS) is 25.11 EUR. This EDPR.LS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 10.00 EUR, the upside of EDP Renovaveis SA is 151.10%.
The range of the Intrinsic Value is 19.33 - 29.36 EUR
Based on its market price of 10.00 EUR and our intrinsic valuation, EDP Renovaveis SA (EDPR.LS) is undervalued by 151.10%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | (5.30) - 34.02 | (2.51) | -125.1% |
DCF (Growth 10y) | (10.92) - (43.04) | (13.20) | -232.0% |
DCF (EBITDA 5y) | 19.33 - 29.36 | 25.11 | 151.1% |
DCF (EBITDA 10y) | 13.48 - 23.47 | 18.96 | 89.6% |
Fair Value | -2.41 - -2.41 | -2.41 | -124.08% |
P/E | (5.95) - (6.56) | (6.19) | -161.9% |
EV/EBITDA | 6.12 - 28.81 | 13.05 | 30.5% |
EPV | (23.20) - (26.87) | (25.04) | -350.4% |
DDM - Stable | (5.74) - (40.13) | (22.93) | -329.3% |
DDM - Multi | (3.34) - (18.53) | (5.69) | -156.9% |
Market Cap (mil) | 10,510.30 |
Beta | 1.90 |
Outstanding shares (mil) | 1,051.03 |
Enterprise Value (mil) | 19,771.66 |
Market risk premium | 6.85% |
Cost of Equity | 7.48% |
Cost of Debt | 5.00% |
WACC | 5.95% |