As of 2025-11-19, the Intrinsic Value of VH Global Sustainable Energy Opportunities PLC (GSEO.L) is 274.97 GBP. This GSEO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.00 GBP, the upside of VH Global Sustainable Energy Opportunities PLC is 350.80%.
The range of the Intrinsic Value is 242.90 - 319.35 GBP
Based on its market price of 61.00 GBP and our intrinsic valuation, VH Global Sustainable Energy Opportunities PLC (GSEO.L) is undervalued by 350.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 242.90 - 319.35 | 274.97 | 350.8% |
| DCF (Growth 10y) | 262.79 - 335.42 | 293.35 | 380.9% |
| DCF (EBITDA 5y) | 180.35 - 184.42 | 182.37 | 199.0% |
| DCF (EBITDA 10y) | 211.01 - 219.97 | 215.42 | 253.1% |
| Fair Value | 123.12 - 123.12 | 123.12 | 101.84% |
| P/E | 60.42 - 61.07 | 60.74 | -0.4% |
| EV/EBITDA | 60.88 - 61.28 | 61.08 | 0.1% |
| EPV | 124.18 - 137.75 | 130.96 | 114.7% |
| DDM - Stable | 44.09 - 81.88 | 62.98 | 3.3% |
| DDM - Multi | 166.59 - 227.96 | 191.76 | 214.4% |
| Market Cap (mil) | 236.94 |
| Beta | 0.06 |
| Outstanding shares (mil) | 3.88 |
| Enterprise Value (mil) | 161.17 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.12% |
| Cost of Debt | 5.46% |
| WACC | 5.77% |