As of 2024-12-14, the Intrinsic Value of EnSilica PLC (ENSI.L) is
132.30 GBP. This ENSI.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 46.50 GBP, the upside of EnSilica PLC is
184.50%.
The range of the Intrinsic Value is 84.64 - 263.35 GBP
132.30 GBP
Intrinsic Value
ENSI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(47.93) - (23.55) |
(30.06) |
-164.6% |
| DCF (Growth 10y) |
84.64 - 263.35 |
132.30 |
184.5% |
| DCF (EBITDA 5y) |
128.26 - 213.76 |
156.05 |
235.6% |
| DCF (EBITDA 10y) |
233.49 - 407.83 |
291.89 |
527.7% |
| Fair Value |
10.98 - 10.98 |
10.98 |
-76.38% |
| P/E |
9.41 - 45.34 |
28.22 |
-39.3% |
| EV/EBITDA |
13.73 - 74.19 |
31.40 |
-32.5% |
| EPV |
(34.92) - (43.17) |
(39.04) |
-184.0% |
| DDM - Stable |
27.13 - 132.56 |
79.84 |
71.7% |
| DDM - Multi |
69.02 - 263.29 |
109.52 |
135.5% |
ENSI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
45.89 |
| Beta |
-0.17 |
| Outstanding shares (mil) |
0.99 |
| Enterprise Value (mil) |
45.87 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.58% |
| Cost of Debt |
15.46% |
| WACC |
8.24% |