As of 2024-12-14, the Intrinsic Value of Octopus Renewables Infrastructure Trust PLC (ORIT.L) is 36.74 GBP. This ORIT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.50 GBP, the upside of Octopus Renewables Infrastructure Trust PLC is -43.90%.

The range of the Intrinsic Value is 28.39 - 54.60 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	28.39 - 54.60	36.74	-43.9%
DCF (Growth 10y)	28.92 - 51.40	36.15	-44.8%
DCF (EBITDA 5y)	21.57 - 25.53	23.35	-64.3%
DCF (EBITDA 10y)	23.96 - 28.55	26.03	-60.3%
Fair Value	76.89 - 76.89	76.89	17.39%
P/E	14.39 - 25.77	20.03	-69.4%
EV/EBITDA	20.39 - 30.14	24.72	-62.3%
EPV	60.01 - 73.65	66.83	2.0%
DDM - Stable	18.16 - 42.95	30.55	-53.4%
DDM - Multi	17.56 - 27.30	21.04	-67.9%