As of 2024-12-12, the Intrinsic Value of Renewables Infrastructure Group Ltd (TRIG.L) is
145.05 GBP. This TRIG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.40 GBP, the upside of Renewables Infrastructure Group Ltd is
66.00%.
The range of the Intrinsic Value is 123.72 - 176.18 GBP
145.05 GBP
Intrinsic Value
TRIG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
123.72 - 176.18 |
145.05 |
66.0% |
| DCF (Growth 10y) |
137.78 - 190.86 |
159.46 |
82.4% |
| DCF (EBITDA 5y) |
102.76 - 117.16 |
110.34 |
26.2% |
| DCF (EBITDA 10y) |
121.22 - 140.90 |
131.08 |
50.0% |
| Fair Value |
-36.52 - -36.52 |
-36.52 |
-141.79% |
| P/E |
(40.03) - (29.80) |
(33.89) |
-138.8% |
| EV/EBITDA |
(26.87) - 33.52 |
(3.47) |
-104.0% |
| EPV |
93.32 - 115.09 |
104.20 |
19.2% |
| DDM - Stable |
(8.64) - (16.81) |
(12.73) |
-114.6% |
| DDM - Multi |
(9.69) - (15.24) |
(11.89) |
-113.6% |
TRIG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,255.35 |
| Beta |
0.15 |
| Outstanding shares (mil) |
25.80 |
| Enterprise Value (mil) |
2,244.45 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.33% |
| Cost of Debt |
5.00% |
| WACC |
7.19% |