Is INSE.L undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of Inspired Energy PLC (INSE.L) is
3.51 GBP. This INSE.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 54.00 GBP, the upside of Inspired Energy PLC is
-93.51%. This means that INSE.L is overvalued by 93.51%.
INSE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(406.52) - (103.34) |
(145.90) |
-370.2% |
| DCF (Growth 10y) |
(55.28) - (60.00) |
(56.27) |
-204.2% |
| DCF (EBITDA 5y) |
(28.88) - (3.76) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(13.80) - 40.82 |
(1,234.50) |
-123450.0% |
| Fair Value |
3.51 - 3.51 |
3.51 |
-93.51% |
| P/E |
11.19 - 14.67 |
12.51 |
-76.8% |
| EV/EBITDA |
(2.57) - 213.35 |
50.08 |
-7.3% |
| EPV |
120.90 - 181.75 |
151.32 |
180.2% |
| DDM - Stable |
6.88 - 30.23 |
18.55 |
-65.6% |
| DDM - Multi |
(10.35) - (14.65) |
(11.37) |
-121.1% |
INSE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
85.42 |
| Beta |
1.86 |
| Outstanding shares (mil) |
1.58 |
| Enterprise Value (mil) |
145.26 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.61% |
| Cost of Debt |
5.34% |
| WACC |
6.94% |