As of 2024-12-15, the Intrinsic Value of Electra Private Equity PLC (ELTA.L) is 32.65 GBP. This ELTA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.60 GBP, the upside of Electra Private Equity PLC is -45.20%.

The range of the Intrinsic Value is 26.78 - 43.44 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	26.78 - 43.44	32.65	-45.2%
DCF (Growth 10y)	28.17 - 43.11	33.48	-43.8%
DCF (EBITDA 5y)	16.84 - 18.42	17.47	-70.7%
DCF (EBITDA 10y)	21.09 - 23.58	22.17	-62.8%
Fair Value	68.38 - 68.38	68.38	14.73%
P/E	14.56 - 99.01	53.63	-10.0%
EV/EBITDA	9.32 - 65.47	36.16	-39.3%
EPV	266.15 - 334.29	300.22	403.7%
DDM - Stable	71.70 - 167.32	119.51	100.5%
DDM - Multi	9.49 - 18.14	12.56	-78.9%