As of 2024-12-12, the Intrinsic Value of Northern Electric PLC (NTEA.L) is 1,237.02 GBP. This NTEA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.00 GBP, the upside of Northern Electric PLC is 897.60%.

The range of the Intrinsic Value is 962.94 - 1,618.48 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	962.94 - 1,618.48	1,237.02	897.6%
DCF (Growth 10y)	1,506.49 - 2,295.81	1,837.59	1381.9%
DCF (EBITDA 5y)	1,088.97 - 1,490.81	1,285.80	936.9%
DCF (EBITDA 10y)	1,494.50 - 1,978.26	1,727.62	1293.2%
Fair Value	348.06 - 348.06	348.06	180.69%
P/E	361.98 - 601.37	471.83	280.5%
EV/EBITDA	646.64 - 1,225.05	908.66	632.8%
EPV	(198.82) - (85.77)	(142.30)	-214.8%
DDM - Stable	155.84 - 303.59	229.71	85.3%
DDM - Multi	236.67 - 374.20	290.60	134.4%