As of 2025-04-23, the Intrinsic Value of OPG Power Ventures PLC (OPG.L) is 23.87 GBP. This OPG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.55 GBP, the upside of OPG Power Ventures PLC is 424.70%.
The range of the Intrinsic Value is 19.85 - 29.86 GBP
Based on its market price of 4.55 GBP and our intrinsic valuation, OPG Power Ventures PLC (OPG.L) is undervalued by 424.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.85 - 29.86 | 23.87 | 424.7% |
| DCF (Growth 10y) | 20.66 - 29.92 | 24.41 | 436.4% |
| DCF (EBITDA 5y) | 10.74 - 26.68 | 17.77 | 290.6% |
| DCF (EBITDA 10y) | 15.17 - 28.76 | 20.94 | 360.3% |
| Fair Value | 5.43 - 5.43 | 5.43 | 19.40% |
| P/E | 5.76 - 11.81 | 8.30 | 82.4% |
| EV/EBITDA | 7.54 - 30.34 | 17.13 | 276.6% |
| EPV | 30.01 - 39.59 | 34.80 | 664.9% |
| DDM - Stable | 5.49 - 10.08 | 7.79 | 71.2% |
| DDM - Multi | 7.26 - 10.78 | 8.70 | 91.3% |
| Market Cap (mil) | 18.23 |
| Beta | -0.65 |
| Outstanding shares (mil) | 4.01 |
| Enterprise Value (mil) | 25.36 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.27% |
| Cost of Debt | 10.96% |
| WACC | 9.25% |