As of 2025-05-16, the Intrinsic Value of Elementis PLC (ELM.L) is 69.28 GBP. This ELM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 126.40 GBP, the upside of Elementis PLC is -45.20%.
The range of the Intrinsic Value is 35.96 - 175.62 GBP
Based on its market price of 126.40 GBP and our intrinsic valuation, Elementis PLC (ELM.L) is overvalued by 45.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.96 - 175.62 | 69.28 | -45.2% |
| DCF (Growth 10y) | 74.74 - 290.10 | 126.46 | 0.0% |
| DCF (EBITDA 5y) | 17.91 - 37.01 | 25.88 | -79.5% |
| DCF (EBITDA 10y) | 43.15 - 74.97 | 56.47 | -55.3% |
| Fair Value | -30.61 - -30.61 | -30.61 | -124.22% |
| P/E | (68.58) - (72.86) | (68.88) | -154.5% |
| EV/EBITDA | (12.73) - 11.72 | (1.04) | -100.8% |
| EPV | 43.68 - 71.61 | 57.65 | -54.4% |
| DDM - Stable | (52.15) - (182.04) | (117.10) | -192.6% |
| DDM - Multi | 27.35 - 77.54 | 40.86 | -67.7% |
| Market Cap (mil) | 741.66 |
| Beta | 1.12 |
| Outstanding shares (mil) | 5.87 |
| Enterprise Value (mil) | 887.48 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.62% |
| Cost of Debt | 5.76% |
| WACC | 8.74% |