As of 2024-12-12, the Intrinsic Value of Eneraqua Technologies PLC (ETP.L) is
130.03 GBP. This ETP.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 39.50 GBP, the upside of Eneraqua Technologies PLC is
229.20%.
The range of the Intrinsic Value is 23.44 - 1,426.67 GBP
130.03 GBP
Intrinsic Value
ETP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(446.37) - (71.54) |
(104.69) |
-365.0% |
| DCF (Growth 10y) |
23.44 - 1,426.67 |
130.03 |
229.2% |
| DCF (EBITDA 5y) |
6.34 - 56.36 |
27.43 |
-30.6% |
| DCF (EBITDA 10y) |
105.81 - 471.10 |
232.43 |
488.4% |
| Fair Value |
-462.47 - -462.47 |
-462.47 |
-1,270.82% |
| P/E |
(297.09) - (340.01) |
(294.13) |
-844.6% |
| EV/EBITDA |
(76.84) - (62.99) |
(68.60) |
-273.7% |
| EPV |
55.40 - 167.69 |
111.54 |
182.4% |
| DDM - Stable |
(198.75) - (886.01) |
(542.38) |
-1473.1% |
| DDM - Multi |
6.00 - 23.14 |
9.92 |
-74.9% |
ETP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13.54 |
| Beta |
-0.79 |
| Outstanding shares (mil) |
0.34 |
| Enterprise Value (mil) |
13.87 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.20% |
| Cost of Debt |
27.79% |
| WACC |
13.13% |