As of 2025-11-19, the Intrinsic Value of Eneraqua Technologies PLC (ETP.L) is 54.90 GBP. This ETP.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 19.00 GBP, the upside of Eneraqua Technologies PLC is 188.90%.
The range of the Intrinsic Value is 4.03 - 669.97 GBP
Based on its market price of 19.00 GBP and our intrinsic valuation, Eneraqua Technologies PLC (ETP.L) is undervalued by 188.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (220.08) - (38.73) | (55.42) | -391.7% |
| DCF (Growth 10y) | 4.03 - 669.97 | 54.90 | 188.9% |
| DCF (EBITDA 5y) | (1.72) - 32.25 | 7.69 | -59.5% |
| DCF (EBITDA 10y) | 34.46 - 255.63 | 92.90 | 389.0% |
| Fair Value | -479.66 - -479.66 | -479.66 | -2,624.54% |
| P/E | (261.70) - (273.22) | (257.10) | -1453.2% |
| EV/EBITDA | (89.10) - (75.62) | (83.73) | -540.7% |
| EPV | 28.54 - 102.85 | 65.70 | 245.8% |
| DDM - Stable | (127.27) - (580.78) | (354.03) | -1963.3% |
| DDM - Multi | 1.85 - 9.51 | 3.63 | -80.9% |
| Market Cap (mil) | 9.63 |
| Beta | -0.10 |
| Outstanding shares (mil) | 0.51 |
| Enterprise Value (mil) | 10.65 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.76% |
| Cost of Debt | 27.79% |
| WACC | 15.85% |