As of 2025-07-02, the Intrinsic Value of Good Energy Group PLC (GOOD.L) is 629.94 GBP. This GOOD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 489.00 GBP, the upside of Good Energy Group PLC is 28.80%.
The range of the Intrinsic Value is 498.51 - 990.53 GBP
Based on its market price of 489.00 GBP and our intrinsic valuation, Good Energy Group PLC (GOOD.L) is undervalued by 28.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 498.51 - 990.53 | 629.94 | 28.8% |
| DCF (Growth 10y) | 556.35 - 1,083.02 | 698.15 | 42.8% |
| DCF (EBITDA 5y) | 406.18 - 472.34 | 443.63 | -9.3% |
| DCF (EBITDA 10y) | 453.18 - 533.91 | 495.23 | 1.3% |
| Fair Value | -165.02 - -165.02 | -165.02 | -133.75% |
| P/E | (302.31) - 325.35 | (12.33) | -102.5% |
| EV/EBITDA | 114.87 - 664.01 | 337.52 | -31.0% |
| EPV | 626.35 - 774.15 | 700.25 | 43.2% |
| DDM - Stable | (332.32) - (1,122.62) | (727.47) | -248.8% |
| DDM - Multi | 238.74 - 630.50 | 346.75 | -29.1% |
| Market Cap (mil) | 95.82 |
| Beta | 0.47 |
| Outstanding shares (mil) | 0.20 |
| Enterprise Value (mil) | 61.94 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.30% |
| Cost of Debt | 5.50% |
| WACC | 8.06% |