As of 2024-12-15, the Intrinsic Value of Fuelcell Energy Inc (FCEL) is
25.00 USD. This FCEL valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 11.39 USD, the upside of Fuelcell Energy Inc is
119.50%.
The range of the Intrinsic Value is 19.79 - 29.61 USD
25.00 USD
Intrinsic Value
FCEL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(79.79) - (16.41) |
(27.62) |
-342.5% |
| DCF (Growth 10y) |
(34.85) - (160.18) |
(57.14) |
-601.6% |
| DCF (EBITDA 5y) |
19.79 - 29.61 |
25.00 |
119.5% |
| DCF (EBITDA 10y) |
(2.29) - 1.69 |
(1,234.50) |
-123450.0% |
| Fair Value |
-28.20 - -28.20 |
-28.20 |
-347.62% |
| P/E |
(87.20) - (76.37) |
(93.07) |
-917.1% |
| EV/EBITDA |
(49.93) - 34.81 |
(14.07) |
-223.5% |
| EPV |
(110.69) - (165.74) |
(138.21) |
-1313.5% |
| DDM - Stable |
(50.29) - (192.47) |
(121.38) |
-1165.7% |
| DDM - Multi |
(23.42) - (70.61) |
(35.28) |
-409.7% |
FCEL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
232.13 |
| Beta |
1.39 |
| Outstanding shares (mil) |
20.38 |
| Enterprise Value (mil) |
197.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.24% |
| Cost of Debt |
5.50% |
| WACC |
7.97% |