As of 2024-12-12, the Intrinsic Value of Good Energy Group PLC (GOOD.L) is 519.81 GBP. This GOOD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 380.00 GBP, the upside of Good Energy Group PLC is 36.80%.

The range of the Intrinsic Value is 460.82 - 608.10 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	460.82 - 608.10	519.81	36.8%
DCF (Growth 10y)	490.08 - 636.43	549.08	44.5%
DCF (EBITDA 5y)	425.94 - 487.93	444.67	17.0%
DCF (EBITDA 10y)	486.75 - 573.55	517.64	36.2%
Fair Value	78.85 - 78.85	78.85	-79.25%
P/E	134.98 - 382.20	228.41	-39.9%
EV/EBITDA	376.73 - 564.60	412.91	8.7%
EPV	662.52 - 800.66	731.59	92.5%
DDM - Stable	109.54 - 211.93	160.73	-57.7%
DDM - Multi	245.30 - 379.57	298.81	-21.4%