As of 2025-11-16, the Intrinsic Value of Entain PLC (ENT.L) is 770.40 GBP. This ENT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 700.40 GBP, the upside of Entain PLC is 10.00%.
The range of the Intrinsic Value is 194.07 - 10,381.46 GBP
Based on its market price of 700.40 GBP and our intrinsic valuation, Entain PLC (ENT.L) is undervalued by 10.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 194.07 - 10,381.46 | 770.40 | 10.0% |
| DCF (Growth 10y) | 674.84 - 17,606.71 | 1,636.11 | 133.6% |
| DCF (EBITDA 5y) | 449.74 - 785.86 | 626.25 | -10.6% |
| DCF (EBITDA 10y) | 805.57 - 1,377.18 | 1,089.56 | 55.6% |
| Fair Value | -375.01 - -375.01 | -375.01 | -153.54% |
| P/E | (15.00) - 256.51 | 155.63 | -77.8% |
| EV/EBITDA | (76.26) - 3,591.00 | 1,579.18 | 125.5% |
| EPV | 1,934.43 - 2,910.74 | 2,422.58 | 245.9% |
| DDM - Stable | (899.64) - (4,511.34) | (2,705.48) | -486.3% |
| DDM - Multi | 14.09 - 59.09 | 23.35 | -96.7% |
| Market Cap (mil) | 4,742.01 |
| Beta | 2.14 |
| Outstanding shares (mil) | 6.77 |
| Enterprise Value (mil) | 8,050.51 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.60% |
| Cost of Debt | 6.37% |
| WACC | 6.14% |