ESNT.L
Essentra PLC
Price:  
105.40 
GBP
Volume:  
1,186,338.00
United Kingdom | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ESNT.L Intrinsic Value

-24.60 %
Upside

What is the intrinsic value of ESNT.L?

As of 2025-07-18, the Intrinsic Value of Essentra PLC (ESNT.L) is 79.46 GBP. This ESNT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105.40 GBP, the upside of Essentra PLC is -24.60%.

The range of the Intrinsic Value is 49.85 - 143.96 GBP

Is ESNT.L undervalued or overvalued?

Based on its market price of 105.40 GBP and our intrinsic valuation, Essentra PLC (ESNT.L) is overvalued by 24.60%.

105.40 GBP
Stock Price
79.46 GBP
Intrinsic Value
Intrinsic Value Details

ESNT.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 49.85 - 143.96 79.46 -24.6%
DCF (Growth 10y) 68.39 - 169.64 100.51 -4.6%
DCF (EBITDA 5y) 50.47 - 94.13 65.60 -37.8%
DCF (EBITDA 10y) 65.67 - 114.56 83.19 -21.1%
Fair Value 89.93 - 89.93 89.93 -14.68%
P/E 24.78 - 74.68 43.08 -59.1%
EV/EBITDA 52.83 - 607.90 272.00 158.1%
EPV 434.64 - 568.53 501.58 375.9%
DDM - Stable 27.33 - 72.63 49.98 -52.6%
DDM - Multi 43.27 - 83.50 56.45 -46.4%

ESNT.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 310.58
Beta 1.09
Outstanding shares (mil) 2.95
Enterprise Value (mil) 413.48
Market risk premium 5.98%
Cost of Equity 8.84%
Cost of Debt 4.59%
WACC 7.07%