As of 2025-09-18, the Intrinsic Value of Ecofin Global Utilities and Infrastructure Trust PLC (EGL.L) is 42.52 GBP. This EGL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 217.00 GBP, the upside of Ecofin Global Utilities and Infrastructure Trust PLC is -80.40%.
The range of the Intrinsic Value is 20.55 - 105.19 GBP
Based on its market price of 217.00 GBP and our intrinsic valuation, Ecofin Global Utilities and Infrastructure Trust PLC (EGL.L) is overvalued by 80.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.55 - 105.19 | 42.52 | -80.4% |
| DCF (Growth 10y) | 19.81 - 90.62 | 38.38 | -82.3% |
| DCF (EBITDA 5y) | 0.98 - 15.14 | 8.40 | -96.1% |
| DCF (EBITDA 10y) | 6.05 - 20.33 | 13.12 | -94.0% |
| Fair Value | 732.26 - 732.26 | 732.26 | 237.45% |
| P/E | 34.72 - 468.06 | 206.07 | -5.0% |
| EV/EBITDA | 1.18 - 313.37 | 135.08 | -37.8% |
| EPV | 174.62 - 238.67 | 206.65 | -4.8% |
| DDM - Stable | 285.59 - 977.71 | 631.65 | 191.1% |
| DDM - Multi | 37.02 - 95.59 | 53.03 | -75.6% |
| Market Cap (mil) | 227.23 |
| Beta | 3.55 |
| Outstanding shares (mil) | 1.05 |
| Enterprise Value (mil) | 259.54 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.94% |
| Cost of Debt | 4.29% |
| WACC | 8.44% |