As of 2025-12-12, the Intrinsic Value of Inspired Energy PLC (INSE.L) is 112.58 GBP. This INSE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.00 GBP, the upside of Inspired Energy PLC is 40.70%.
The range of the Intrinsic Value is 87.41 - 151.55 GBP
Based on its market price of 80.00 GBP and our intrinsic valuation, Inspired Energy PLC (INSE.L) is undervalued by 40.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.41 - 151.55 | 112.58 | 40.7% |
| DCF (Growth 10y) | 133.88 - 222.33 | 168.69 | 110.9% |
| DCF (EBITDA 5y) | 46.10 - 99.25 | 55.63 | -30.5% |
| DCF (EBITDA 10y) | 87.95 - 154.87 | 102.88 | 28.6% |
| Fair Value | 29.16 - 29.16 | 29.16 | -63.55% |
| P/E | 88.64 - 145.76 | 115.00 | 43.8% |
| EV/EBITDA | 88.32 - 208.67 | 115.71 | 44.6% |
| EPV | 94.57 - 133.51 | 114.04 | 42.6% |
| DDM - Stable | 38.91 - 72.84 | 55.88 | -30.2% |
| DDM - Multi | 70.02 - 102.57 | 83.27 | 4.1% |
| Market Cap (mil) | 132.09 |
| Beta | 1.31 |
| Outstanding shares (mil) | 1.65 |
| Enterprise Value (mil) | 193.68 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.85% |
| Cost of Debt | 5.87% |
| WACC | 8.21% |