As of 2026-04-01, the Intrinsic Value of Greencoat UK Wind PLC (UKW.L) is (149.15) GBP. This UKW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.00 GBP, the upside of Greencoat UK Wind PLC is -253.80%.
The range of the Intrinsic Value is (664.70) - (117.91) GBP
Based on its market price of 97.00 GBP and our intrinsic valuation, Greencoat UK Wind PLC (UKW.L) is overvalued by 253.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (664.70) - (117.91) | (149.15) | -253.8% |
| DCF (Growth 10y) | (117.44) - (598.37) | (145.13) | -249.6% |
| DCF (EBITDA 5y) | (115.82) - (128.65) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (116.14) - (131.08) | (1,234.50) | -123450.0% |
| Fair Value | -61.32 - -61.32 | -61.32 | -163.21% |
| P/E | (257.05) - (279.86) | (272.56) | -381.0% |
| EV/EBITDA | (114.30) - (107.91) | (113.37) | -216.9% |
| EPV | (39.95) - (23.73) | (31.84) | -132.8% |
| DDM - Stable | (144.29) - (875.78) | (510.03) | -625.8% |
| DDM - Multi | (89.88) - (435.08) | (150.20) | -254.8% |
| Market Cap (mil) | 2,096.07 |
| Beta | 0.31 |
| Outstanding shares (mil) | 21.61 |
| Enterprise Value (mil) | 3,801.85 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.60% |
| Cost of Debt | 6.02% |
| WACC | 6.37% |