As of 2024-12-13, the Intrinsic Value of New Energy One Acquisition Corporation Plc (NEOA.L) is
-1,020.65 GBP. This NEOA.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 1,070.00 GBP, the upside of New Energy One Acquisition Corporation Plc is
-195.39%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-1,020.65 GBP
Intrinsic Value
NEOA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-1,020.65 - -1,020.65 |
-1,020.65 |
-195.39% |
| DDM - Stable |
(3,062.77) - (14,324.24) |
(8,693.51) |
-912.5% |
| DDM - Multi |
(3,035.61) - (10,893.87) |
(4,730.86) |
-542.1% |
NEOA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
87.09 |
| Beta |
0.04 |
| Outstanding shares (mil) |
0.08 |
| Enterprise Value (mil) |
87.45 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.97% |
| Cost of Debt |
5.00% |
| WACC |
5.94% |