As of 2024-12-15, the Intrinsic Value of Eleco PLC (ELCO.L) is
94.41 GBP. This ELCO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 142.50 GBP, the upside of Eleco PLC is
-33.70%.
The range of the Intrinsic Value is 68.63 - 173.28 GBP
94.41 GBP
Intrinsic Value
ELCO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.63 - 173.28 |
94.41 |
-33.7% |
| DCF (Growth 10y) |
89.48 - 225.24 |
123.13 |
-13.6% |
| DCF (EBITDA 5y) |
96.76 - 128.12 |
111.05 |
-22.1% |
| DCF (EBITDA 10y) |
112.94 - 157.82 |
132.88 |
-6.7% |
| Fair Value |
36.61 - 36.61 |
36.61 |
-74.31% |
| P/E |
82.39 - 122.50 |
99.57 |
-30.1% |
| EV/EBITDA |
102.32 - 149.43 |
128.99 |
-9.5% |
| EPV |
81.54 - 104.95 |
93.24 |
-34.6% |
| DDM - Stable |
38.58 - 151.18 |
94.88 |
-33.4% |
| DDM - Multi |
63.95 - 191.38 |
95.46 |
-33.0% |
ELCO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
118.72 |
| Beta |
0.60 |
| Outstanding shares (mil) |
0.83 |
| Enterprise Value (mil) |
108.06 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.71% |
| Cost of Debt |
5.00% |
| WACC |
7.66% |