ESNT.L
Essentra PLC
Price:  
146.80 
GBP
Volume:  
303,083.00
United Kingdom | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ESNT.L Intrinsic Value

-21.40 %
Upside

As of 2024-12-11, the Intrinsic Value of Essentra PLC (ESNT.L) is 115.46 GBP. This ESNT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 146.80 GBP, the upside of Essentra PLC is -21.40%.

The range of the Intrinsic Value is 73.87 - 234.95 GBP

146.80 GBP
Stock Price
115.46 GBP
Intrinsic Value
Intrinsic Value Details

ESNT.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 73.87 - 234.95 115.46 -21.4%
DCF (Growth 10y) 98.43 - 286.66 147.38 0.4%
DCF (EBITDA 5y) 70.69 - 136.82 96.95 -34.0%
DCF (EBITDA 10y) 87.41 - 162.41 116.79 -20.4%
Fair Value -1.76 - -1.76 -1.76 -101.20%
P/E (0.78) - 71.44 26.97 -81.6%
EV/EBITDA 121.86 - 984.20 437.44 198.0%
EPV 379.44 - 536.65 458.04 212.0%
DDM - Stable (0.57) - (1.83) (1.20) -100.8%
DDM - Multi 55.24 - 140.35 79.67 -45.7%

ESNT.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 415.92
Beta 1.47
Outstanding shares (mil) 2.83
Enterprise Value (mil) 482.62
Market risk premium 5.98%
Cost of Equity 9.05%
Cost of Debt 4.29%
WACC 7.63%