Is GOOD.L undervalued or overvalued?
As of 2025-03-22, the Intrinsic Value of Good Energy Group PLC (GOOD.L) is 687.45 GBP. This GOOD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 487.00 GBP, the upside of Good Energy Group PLC is 41.20%. This means that GOOD.L is undervalued by 41.20%.
The range of the Intrinsic Value is 536.64 - 1,132.81 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 536.64 - 1,132.81 | 687.45 | 41.2% |
| DCF (Growth 10y) | 599.01 - 1,240.31 | 762.55 | 56.6% |
| DCF (EBITDA 5y) | 382.51 - 483.52 | 428.21 | -12.1% |
| DCF (EBITDA 10y) | 446.35 - 556.15 | 494.68 | 1.6% |
| Fair Value | -177.29 - -177.29 | -177.29 | -136.41% |
| P/E | (270.20) - 308.01 | (32.46) | -106.7% |
| EV/EBITDA | 145.48 - 512.05 | 302.41 | -37.9% |
| EPV | 674.06 - 848.92 | 761.49 | 56.4% |
| DDM - Stable | (357.05) - (1,291.04) | (824.04) | -269.2% |
| DDM - Multi | 256.50 - 727.66 | 380.09 | -22.0% |
| Market Cap (mil) | 88.82 |
| Beta | 0.90 |
| Outstanding shares (mil) | 0.18 |
| Enterprise Value (mil) | 54.94 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.21% |
| Cost of Debt | 5.50% |
| WACC | 7.96% |