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