As of 2024-12-14, the Intrinsic Value of Gresham House Energy Storage Fund PLC (GRID.L) is
110.14 GBP. This GRID.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.00 GBP, the upside of Gresham House Energy Storage Fund PLC is
144.80%.
The range of the Intrinsic Value is 95.05 - 131.70 GBP
110.14 GBP
Intrinsic Value
GRID.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
95.05 - 131.70 |
110.14 |
144.8% |
| DCF (Growth 10y) |
103.45 - 139.48 |
118.37 |
163.0% |
| DCF (EBITDA 5y) |
88.12 - 105.69 |
93.08 |
106.8% |
| DCF (EBITDA 10y) |
98.38 - 118.89 |
105.39 |
134.2% |
| Fair Value |
-807.37 - -807.37 |
-807.37 |
-1,894.16% |
| P/E |
(269.34) - 56.26 |
(111.76) |
-348.4% |
| EV/EBITDA |
(260.92) - 75.26 |
(100.07) |
-322.4% |
| EPV |
101.74 - 125.44 |
113.59 |
152.4% |
| DDM - Stable |
(163.16) - (306.86) |
(235.01) |
-622.2% |
| DDM - Multi |
41.35 - 63.18 |
50.18 |
11.5% |
GRID.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
274.07 |
| Beta |
0.46 |
| Outstanding shares (mil) |
6.09 |
| Enterprise Value (mil) |
273.93 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.16% |
| Cost of Debt |
5.00% |
| WACC |
8.11% |