As of 2024-12-14, the Intrinsic Value of OPG Power Ventures PLC (OPG.L) is
20.73 GBP. This OPG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.75 GBP, the upside of OPG Power Ventures PLC is
336.40%.
The range of the Intrinsic Value is 16.38 - 27.49 GBP
20.73 GBP
Intrinsic Value
OPG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.38 - 27.49 |
20.73 |
336.4% |
| DCF (Growth 10y) |
17.93 - 28.90 |
22.26 |
368.6% |
| DCF (EBITDA 5y) |
7.23 - 16.99 |
9.27 |
95.2% |
| DCF (EBITDA 10y) |
12.06 - 21.85 |
14.48 |
204.8% |
| Fair Value |
5.17 - 5.17 |
5.17 |
8.78% |
| P/E |
5.50 - 11.72 |
7.98 |
68.0% |
| EV/EBITDA |
2.90 - 17.87 |
8.61 |
81.3% |
| EPV |
27.08 - 38.32 |
32.70 |
588.4% |
| DDM - Stable |
5.36 - 10.69 |
8.02 |
68.9% |
| DDM - Multi |
6.88 - 11.43 |
8.65 |
82.1% |
OPG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19.03 |
| Beta |
-0.65 |
| Outstanding shares (mil) |
4.01 |
| Enterprise Value (mil) |
38.90 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.60% |
| Cost of Debt |
10.96% |
| WACC |
9.03% |