As of 2026-02-10, the Intrinsic Value of Gresham House Energy Storage Fund PLC (GRID.L) is 164.12 GBP. This GRID.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.00 GBP, the upside of Gresham House Energy Storage Fund PLC is 121.80%.
The range of the Intrinsic Value is 141.20 - 197.02 GBP
Based on its market price of 74.00 GBP and our intrinsic valuation, Gresham House Energy Storage Fund PLC (GRID.L) is undervalued by 121.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 141.20 - 197.02 | 164.12 | 121.8% |
| DCF (Growth 10y) | 160.03 - 218.27 | 184.06 | 148.7% |
| DCF (EBITDA 5y) | 99.64 - 151.50 | 121.47 | 64.1% |
| DCF (EBITDA 10y) | 127.75 - 179.97 | 149.58 | 102.1% |
| Fair Value | -31.98 - -31.98 | -31.98 | -143.21% |
| P/E | (6.19) - 130.49 | 55.43 | -25.1% |
| EV/EBITDA | (6.52) - 144.59 | 61.84 | -16.4% |
| EPV | 5.64 - 6.98 | 6.31 | -91.5% |
| DDM - Stable | (6.43) - (12.18) | (9.31) | -112.6% |
| DDM - Multi | 61.51 - 94.85 | 74.94 | 1.3% |
| Market Cap (mil) | 478.42 |
| Beta | 0.46 |
| Outstanding shares (mil) | 6.47 |
| Enterprise Value (mil) | 478.05 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.19% |
| Cost of Debt | 5.00% |
| WACC | 8.12% |