As of 2026-02-10, the Intrinsic Value of Empresaria Group PLC (EMR.L) is 252.34 GBP. This EMR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.50 GBP, the upside of Empresaria Group PLC is 973.80%.
The range of the Intrinsic Value is 115.31 - 1,572.27 GBP
Based on its market price of 23.50 GBP and our intrinsic valuation, Empresaria Group PLC (EMR.L) is undervalued by 973.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 115.31 - 1,572.27 | 252.34 | 973.8% |
| DCF (Growth 10y) | 190.54 - 2,327.18 | 392.82 | 1571.6% |
| DCF (EBITDA 5y) | 71.10 - 148.11 | 95.28 | 305.5% |
| DCF (EBITDA 10y) | 139.33 - 309.86 | 197.85 | 741.9% |
| Fair Value | -87.97 - -87.97 | -87.97 | -474.32% |
| P/E | (168.54) - (213.93) | (208.04) | -985.3% |
| EV/EBITDA | (25.46) - 89.49 | 18.19 | -22.6% |
| EPV | 174.79 - 598.83 | 386.81 | 1546.0% |
| DDM - Stable | (139.28) - (574.26) | (356.77) | -1618.2% |
| DDM - Multi | 175.26 - 589.50 | 273.59 | 1064.2% |
| Market Cap (mil) | 10.42 |
| Beta | -1.56 |
| Outstanding shares (mil) | 0.44 |
| Enterprise Value (mil) | 30.72 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.80% |
| Cost of Debt | 10.19% |
| WACC | 8.16% |