As of 2025-11-13, the Intrinsic Value of Atrato Onsite Energy PLC (ROOF.L) is 48.04 GBP. This ROOF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.40 GBP, the upside of Atrato Onsite Energy PLC is -37.10%.
The range of the Intrinsic Value is 36.81 - 75.67 GBP
Based on its market price of 76.40 GBP and our intrinsic valuation, Atrato Onsite Energy PLC (ROOF.L) is overvalued by 37.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.81 - 75.67 | 48.04 | -37.1% |
| DCF (Growth 10y) | 39.52 - 76.18 | 50.14 | -34.4% |
| DCF (EBITDA 5y) | 78.86 - 80.75 | 79.80 | 4.4% |
| DCF (EBITDA 10y) | 77.08 - 80.86 | 78.94 | 3.3% |
| Fair Value | 34.59 - 34.59 | 34.59 | -54.73% |
| P/E | 76.37 - 76.37 | 76.37 | -0.0% |
| EV/EBITDA | 76.45 - 76.47 | 76.46 | 0.1% |
| EPV | 67.18 - 75.08 | 71.13 | -6.9% |
| DDM - Stable | 16.69 - 48.98 | 32.84 | -57.0% |
| DDM - Multi | 28.57 - 50.97 | 35.44 | -53.6% |
| Market Cap (mil) | 114.14 |
| Beta | -0.06 |
| Outstanding shares (mil) | 1.49 |
| Enterprise Value (mil) | 103.69 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.17% |
| Cost of Debt | 5.00% |
| WACC | 5.11% |