As of 2025-06-21, the Intrinsic Value of Renewables Infrastructure Group Ltd (TRIG.L) is 131.16 GBP. This TRIG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.10 GBP, the upside of Renewables Infrastructure Group Ltd is 52.30%.
The range of the Intrinsic Value is 111.89 - 159.69 GBP
Based on its market price of 86.10 GBP and our intrinsic valuation, Renewables Infrastructure Group Ltd (TRIG.L) is undervalued by 52.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 111.89 - 159.69 | 131.16 | 52.3% |
| DCF (Growth 10y) | 121.42 - 168.61 | 140.54 | 63.2% |
| DCF (EBITDA 5y) | 106.54 - 124.30 | 117.41 | 36.4% |
| DCF (EBITDA 10y) | 117.28 - 139.19 | 129.51 | 50.4% |
| Fair Value | -24.88 - -24.88 | -24.88 | -128.90% |
| P/E | (48.07) - 111.50 | 19.97 | -76.8% |
| EV/EBITDA | (72.56) - 81.86 | (0.32) | -100.4% |
| EPV | 57.08 - 70.80 | 63.94 | -25.7% |
| DDM - Stable | (30.93) - (61.57) | (46.25) | -153.7% |
| DDM - Multi | 33.83 - 55.22 | 42.19 | -51.0% |
| Market Cap (mil) | 1,993.22 |
| Beta | 0.15 |
| Outstanding shares (mil) | 23.15 |
| Enterprise Value (mil) | 1,981.52 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.77% |
| Cost of Debt | 5.00% |
| WACC | 6.91% |