As of 2025-07-06, the Intrinsic Value of Ellomay Capital Ltd (ELLO) is 78.98 USD. This ELLO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 17.53 USD, the upside of Ellomay Capital Ltd is 350.5%.

The range of the Intrinsic Value is 65.62 - 95.47 USD.

Is ELLO undervalued or overvalued?

Based on its market price of 17.53 USD and our intrinsic valuation, Ellomay Capital Ltd (ELLO) is undervalued by 350.5%.

17.53 USD

Stock Price

78.98 USD

Intrinsic Value

Intrinsic Value Details

ELLO Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(933.57) - (131.12)	(194.91)	-1211.9%
DCF (EBITDA Exit 5Y)	65.62 - 95.47	78.98	350.5%
DCF (EBITDA Exit 10Y)	59.14 - 104.73	79.28	352.3%
Peter Lynch Fair Value	-7.26 - -7.26	-7.26	-141.4%
P/E Multiples	(0.36) - (1.14)	(0.69)	-103.9%
EV/EBITDA Multiples	(31.08) - 35.04	(4.22)	-124.1%

ELLO Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Boralex Inc	(4.29) - 176.49	20.65	-37.3%
Innergex Renewable Energy Inc	(8.98) - 516.03	11.60	-15.5%
Polaris Infrastructure Inc	15.33 - 41.71	23.33	91.7%
Kontrol Technologies Corp	0.94 - 3.24	1.50	-40.1%

ELLO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	225
Beta	0.39
Outstanding shares (mil)	13
Enterprise Value (mil)	790

Market risk premium	5.1%
Cost of Equity	6.95%
Cost of Debt	5.5%
WACC	4.8%