As of 2024-12-15, the Intrinsic Value of National Grid PLC (NG.L) is
787.51 GBP. This NG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 944.40 GBP, the upside of National Grid PLC is
-16.60%.
The range of the Intrinsic Value is 165.91 - 3,237.70 GBP
787.51 GBP
Intrinsic Value
NG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
165.91 - 3,237.70 |
787.51 |
-16.6% |
| DCF (Growth 10y) |
384.68 - 3,763.97 |
1,073.49 |
13.7% |
| DCF (EBITDA 5y) |
(5.25) - 405.04 |
216.34 |
-77.1% |
| DCF (EBITDA 10y) |
213.26 - 761.20 |
490.19 |
-48.1% |
| Fair Value |
1,176.92 - 1,176.92 |
1,176.92 |
24.62% |
| P/E |
342.72 - 488.91 |
405.51 |
-57.1% |
| EV/EBITDA |
(1,209.70) - 561.11 |
(414.63) |
-143.9% |
| EPV |
(1,610.24) - (1,886.94) |
(1,748.59) |
-285.2% |
| DDM - Stable |
386.68 - 1,051.34 |
719.01 |
-23.9% |
| DDM - Multi |
575.49 - 1,127.44 |
753.39 |
-20.2% |
NG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
45,939.40 |
| Beta |
1.03 |
| Outstanding shares (mil) |
48.64 |
| Enterprise Value (mil) |
92,452.40 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.28% |
| Cost of Debt |
5.50% |
| WACC |
6.62% |