As of 2024-12-15, the Intrinsic Value of Greencoat UK Wind PLC (UKW.L) is
188.85 GBP. This UKW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 127.20 GBP, the upside of Greencoat UK Wind PLC is
48.50%.
The range of the Intrinsic Value is 103.20 - 442.42 GBP
188.85 GBP
Intrinsic Value
UKW.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
103.20 - 442.42 |
188.85 |
48.5% |
| DCF (Growth 10y) |
323.08 - 1,111.70 |
522.60 |
310.8% |
| DCF (EBITDA 5y) |
96.05 - 128.96 |
114.01 |
-10.4% |
| DCF (EBITDA 10y) |
309.93 - 435.93 |
372.43 |
192.8% |
| Fair Value |
89.18 - 89.18 |
89.18 |
-29.89% |
| P/E |
59.88 - 113.01 |
82.90 |
-34.8% |
| EV/EBITDA |
(31.97) - 13.54 |
(4.30) |
-103.4% |
| EPV |
140.25 - 258.74 |
199.50 |
56.8% |
| DDM - Stable |
30.57 - 80.72 |
55.65 |
-56.3% |
| DDM - Multi |
123.23 - 213.18 |
152.97 |
20.3% |
UKW.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,845.20 |
| Beta |
0.31 |
| Outstanding shares (mil) |
22.37 |
| Enterprise Value (mil) |
4,627.30 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.07% |
| Cost of Debt |
6.62% |
| WACC |
7.02% |