EGL.L
Ecofin Global Utilities and Infrastructure Trust PLC
Price:  
193.00 
GBP
Volume:  
101,616.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EGL.L Intrinsic Value

207.30 %
Upside

Is EGL.L undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of Ecofin Global Utilities and Infrastructure Trust PLC (EGL.L) is 593.06 GBP. This EGL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 193.00 GBP, the upside of Ecofin Global Utilities and Infrastructure Trust PLC is 207.30%. This means that EGL.L is undervalued by 207.30%.

The range of the Intrinsic Value is 502.80 - 726.05 GBP

193.00 GBP
Stock Price
593.06 GBP
Intrinsic Value
Intrinsic Value Details

EGL.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 502.80 - 726.05 593.06 207.3%
DCF (Growth 10y) 546.95 - 770.63 637.98 230.6%
DCF (EBITDA 5y) 426.90 - 516.74 476.63 147.0%
DCF (EBITDA 10y) 494.92 - 610.64 553.72 186.9%
Fair Value 1,196.12 - 1,196.12 1,196.12 519.75%
P/E 372.43 - 490.89 424.25 119.8%
EV/EBITDA 315.30 - 489.94 409.65 112.3%
EPV 164.15 - 219.22 191.69 -0.7%
DDM - Stable 297.10 - 563.28 430.19 122.9%
DDM - Multi 349.24 - 526.85 420.87 118.1%

EGL.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 199.90
Beta 3.55
Outstanding shares (mil) 1.04
Enterprise Value (mil) 227.23
Market risk premium 5.98%
Cost of Equity 9.96%
Cost of Debt 4.29%
WACC 9.28%