As of 2025-06-22, the Intrinsic Value of Greencoat UK Wind PLC (UKW.L) is 318.80 GBP. This UKW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.00 GBP, the upside of Greencoat UK Wind PLC is 167.90%.
The range of the Intrinsic Value is 181.88 - 701.13 GBP
Based on its market price of 119.00 GBP and our intrinsic valuation, Greencoat UK Wind PLC (UKW.L) is undervalued by 167.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 181.88 - 701.13 | 318.80 | 167.9% |
| DCF (Growth 10y) | 641.05 - 2,567.44 | 1,131.90 | 851.2% |
| DCF (EBITDA 5y) | 163.24 - 278.86 | 210.73 | 77.1% |
| DCF (EBITDA 10y) | 604.05 - 1,258.61 | 857.54 | 620.6% |
| Fair Value | -65.31 - -65.31 | -65.31 | -154.88% |
| P/E | (32.81) - (55.01) | (43.95) | -136.9% |
| EV/EBITDA | (75.41) - (16.37) | (57.59) | -148.4% |
| EPV | 7.93 - 127.58 | 67.76 | -43.1% |
| DDM - Stable | (17.03) - (33.77) | (25.40) | -121.3% |
| DDM - Multi | (540.47) - (877.00) | (672.48) | -665.1% |
| Market Cap (mil) | 2,524.43 |
| Beta | 0.31 |
| Outstanding shares (mil) | 21.21 |
| Enterprise Value (mil) | 4,278.63 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.35% |
| Cost of Debt | 14.21% |
| WACC | 10.24% |