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
115.46 GBP
Intrinsic Value
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% |