As of 2024-12-12, the Intrinsic Value of Inspired Energy PLC (INSE.L) is
12.00 GBP. This INSE.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 40.00 GBP, the upside of Inspired Energy PLC is
-70.00%.
The range of the Intrinsic Value is (34.26) - 865.28 GBP
12.00 GBP
Intrinsic Value
INSE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,881.65) - (166.94) |
(256.84) |
-742.1% |
| DCF (Growth 10y) |
(34.26) - 865.28 |
12.00 |
-70.0% |
| DCF (EBITDA 5y) |
(46.58) - (16.63) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(20.19) - 44.02 |
(1,234.50) |
-123450.0% |
| Fair Value |
-34.01 - -34.01 |
-34.01 |
-185.03% |
| P/E |
(81.90) - (92.52) |
(85.71) |
-314.3% |
| EV/EBITDA |
(8.73) - 247.59 |
68.26 |
70.6% |
| EPV |
203.85 - 317.26 |
260.55 |
551.4% |
| DDM - Stable |
(58.18) - (304.59) |
(181.39) |
-553.5% |
| DDM - Multi |
(2.68) - (10.92) |
(4.28) |
-110.7% |
INSE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
42.11 |
| Beta |
1.84 |
| Outstanding shares (mil) |
1.05 |
| Enterprise Value (mil) |
93.12 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.10% |
| Cost of Debt |
5.34% |
| WACC |
6.44% |