TRIG.L
Renewables Infrastructure Group Ltd
Price:
89.3
GBP
Volume:
4,505,117
Guernsey | Independent Power and Renewable Electricity Producers
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
TRIG.L DCF Valuation - Growth Exit 5Y
62.2 %
Upside
What is the DCF valuation of TRIG.L?
The Discounted Cash Flow (DCF) valuation of Renewables Infrastructure Group Ltd (TRIG.L) is 144.86 GBP. With the latest stock price at 89.30 GBP, the upside of Renewables Infrastructure Group Ltd based on DCF is 62.2%.
Is TRIG.L a buy or a sell?
Based on the latest price of 89.30 GBP and our DCF valuation, Renewables Infrastructure Group Ltd (TRIG.L) is a buy. Buying TRIG.L stocks now will result in a potential gain of 62.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.5% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 123.79 - 175.93 | 144.86 |
| Upside | 38.6% - 97.0% | 62.2% |
89.30 GBP
Stock Price
144.86 GBP
Fair Price
| (GBP in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | (158) | 208 | 214 | 218 | 225 | 229 |
| % Growth | 555% | -231% | 3% | 2% | 3% | 2% |
| Cost of goods sold | (0) | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Selling, G&A expenses | (1) | 1 | 1 | 1 | 1 | 1 |
| % of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
| Research & Development | 0 | (0) | (0) | (0) | (0) | (0) |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | 44 | (58) | (60) | (61) | (63) | (64) |
| % of Revenue | 28% | 28% | 28% | 28% | 28% | 28% |
| Tax expense | 0 | (29) | (30) | (30) | (31) | (32) |
| Tax rate | 0% | 19% | 19% | 19% | 19% | 19% |
| Net profit | (115) | 123 | 126 | 129 | 132 | 135 |
| % Margin | 73% | 59% | 59% | 59% | 59% | 59% |