The Discounted Cash Flow (DCF) valuation of I3 Energy PLC (I3E.L) is 19.01 GBP. With the latest stock price at 12.74 GBP, the upside of I3 Energy PLC based on DCF is 49.3%.
Based on the latest price of 12.74 GBP and our DCF valuation, I3 Energy PLC (I3E.L) is a buy. buying I3E.L stocks now will result in a potential gain of 49.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.9% | 8.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 13.82 - 30.71 | 19.01 |
| Upside | 8.5% - 141.0% | 49.3% |