EDPR.LS
EDP Renovaveis SA
Price:  
10.00 
EUR
Volume:  
1,675,402.00
Spain | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EDPR.LS Intrinsic Value

151.10 %
Upside

What is the intrinsic value of EDPR.LS?

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

Is EDPR.LS undervalued or overvalued?

Based on its market price of 10.00 EUR and our intrinsic valuation, EDP Renovaveis SA (EDPR.LS) is undervalued by 151.10%.

10.00 EUR
Stock Price
25.11 EUR
Intrinsic Value
Intrinsic Value Details

EDPR.LS Intrinsic Value - Valuation Summary

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%

EDPR.LS Intrinsic Value - Key Valuation Metrics

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%