ENW.L
Enwell Energy PLC
Price:  
18.50 
GBP
Volume:  
7,165.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ENW.L Intrinsic Value

249.10 %
Upside

As of 2024-12-14, the Intrinsic Value of Enwell Energy PLC (ENW.L) is 64.58 GBP. This ENW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.50 GBP, the upside of Enwell Energy PLC is 249.10%.

The range of the Intrinsic Value is 57.77 - 75.16 GBP

18.50 GBP
Stock Price
64.58 GBP
Intrinsic Value
Intrinsic Value Details

ENW.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 57.77 - 75.16 64.58 249.1%
DCF (Growth 10y) 59.91 - 76.89 66.60 260.0%
DCF (EBITDA 5y) 44.49 - 49.50 46.32 150.4%
DCF (EBITDA 10y) 51.48 - 58.23 54.19 192.9%
Fair Value 151.25 - 151.25 151.25 717.56%
P/E 20.98 - 53.48 30.08 62.6%
EV/EBITDA 34.67 - 62.99 42.70 130.8%
EPV 93.74 - 120.06 106.90 477.8%
DDM - Stable 38.81 - 77.65 58.23 214.8%
DDM - Multi 30.75 - 49.70 38.14 106.2%

ENW.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 63.88
Beta -0.13
Outstanding shares (mil) 3.45
Enterprise Value (mil) -8.22
Market risk premium 5.98%
Cost of Equity 9.46%
Cost of Debt 5.00%
WACC 9.44%