As of 2025-08-03, the Intrinsic Value of SDCL Energy Efficiency Income Trust PLC (SEIT.L) is 85.04 GBP. This SEIT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.70 GBP, the upside of SDCL Energy Efficiency Income Trust PLC is 47.40%.
The range of the Intrinsic Value is 74.76 - 99.14 GBP
Based on its market price of 57.70 GBP and our intrinsic valuation, SDCL Energy Efficiency Income Trust PLC (SEIT.L) is undervalued by 47.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.76 - 99.14 | 85.04 | 47.4% |
| DCF (Growth 10y) | 84.83 - 110.15 | 95.56 | 65.6% |
| DCF (EBITDA 5y) | 48.46 - 71.44 | 60.81 | 5.4% |
| DCF (EBITDA 10y) | 64.23 - 86.97 | 75.95 | 31.6% |
| Fair Value | 168.77 - 168.77 | 168.77 | 192.50% |
| P/E | 43.88 - 58.43 | 54.53 | -5.5% |
| EV/EBITDA | 27.75 - 61.35 | 43.60 | -24.4% |
| EPV | 10.77 - 12.69 | 11.73 | -79.7% |
| DDM - Stable | 32.82 - 57.82 | 45.32 | -21.5% |
| DDM - Multi | 43.00 - 56.16 | 48.57 | -15.8% |
| Market Cap (mil) | 599.15 |
| Beta | 0.99 |
| Outstanding shares (mil) | 10.38 |
| Enterprise Value (mil) | 598.25 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.45% |
| Cost of Debt | 5.00% |
| WACC | 8.75% |