As of 2025-08-09, the Intrinsic Value of National Grid PLC (NG.L) is 770.16 GBP. This NG.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1,052.00 GBP, the upside of National Grid PLC is -26.80%.
The range of the Intrinsic Value is 283.33 - 1,170.11 GBP
Based on its market price of 1,052.00 GBP and our intrinsic valuation, National Grid PLC (NG.L) is overvalued by 26.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,825.23) - (1,092.45) | (1,112.73) | -205.8% |
| DCF (Growth 10y) | (716.55) - 20,527.69 | (236.05) | -122.4% |
| DCF (EBITDA 5y) | 283.33 - 1,170.11 | 770.16 | -26.8% |
| DCF (EBITDA 10y) | 365.16 - 2,354.98 | 1,252.22 | 19.0% |
| Fair Value | 1,451.32 - 1,451.32 | 1,451.32 | 37.96% |
| P/E | 416.82 - 632.39 | 479.68 | -54.4% |
| EV/EBITDA | (664.52) - 683.12 | (22.81) | -102.2% |
| EPV | (1,007.24) - (1,144.47) | (1,075.86) | -202.3% |
| DDM - Stable | 651.14 - 2,719.16 | 1,685.15 | 60.2% |
| DDM - Multi | 1,166.04 - 3,675.13 | 1,757.55 | 67.1% |
| Market Cap (mil) | 52,588.50 |
| Beta | 0.42 |
| Outstanding shares (mil) | 49.99 |
| Enterprise Value (mil) | 98,949.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.91% |
| Cost of Debt | 14.00% |
| WACC | 9.12% |