Is ESNT.L undervalued or overvalued?
As of 2025-03-22, the Intrinsic Value of Essentra PLC (ESNT.L) is 120.04 GBP. This ESNT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.20 GBP, the upside of Essentra PLC is 8.90%. This means that ESNT.L is undervalued by 8.90%.
The range of the Intrinsic Value is 73.18 - 259.45 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.18 - 259.45 | 120.04 | 8.9% |
| DCF (Growth 10y) | 100.63 - 318.58 | 155.82 | 41.4% |
| DCF (EBITDA 5y) | 73.26 - 130.87 | 94.85 | -13.9% |
| DCF (EBITDA 10y) | 91.15 - 158.77 | 116.75 | 5.9% |
| Fair Value | -1.78 - -1.78 | -1.78 | -101.62% |
| P/E | (0.88) - 71.94 | 26.99 | -75.5% |
| EV/EBITDA | 92.36 - 989.23 | 434.57 | 294.3% |
| EPV | 400.10 - 556.54 | 478.32 | 334.0% |
| DDM - Stable | (0.60) - (1.89) | (1.24) | -101.1% |
| DDM - Multi | 58.09 - 145.25 | 83.32 | -24.4% |
| Market Cap (mil) | 309.19 |
| Beta | 1.43 |
| Outstanding shares (mil) | 2.81 |
| Enterprise Value (mil) | 402.89 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.87% |
| Cost of Debt | 4.29% |
| WACC | 7.22% |