UU.L
United Utilities Group PLC
Price:  
1,117.50 
GBP
Volume:  
1,185,168.00
United Kingdom | Water Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UU.L Intrinsic Value

-2.80 %
Upside

What is the intrinsic value of UU.L?

As of 2025-07-07, the Intrinsic Value of United Utilities Group PLC (UU.L) is 1,086.68 GBP. This UU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,117.50 GBP, the upside of United Utilities Group PLC is -2.80%.

The range of the Intrinsic Value is 58.14 - 12,324.05 GBP

Is UU.L undervalued or overvalued?

Based on its market price of 1,117.50 GBP and our intrinsic valuation, United Utilities Group PLC (UU.L) is overvalued by 2.80%.

1,117.50 GBP
Stock Price
1,086.68 GBP
Intrinsic Value
Intrinsic Value Details

UU.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.14 - 12,324.05 1,086.68 -2.8%
DCF (Growth 10y) 119.36 - 11,713.93 1,101.08 -1.5%
DCF (EBITDA 5y) (195.13) - 361.23 48.16 -95.7%
DCF (EBITDA 10y) (84.77) - 594.84 203.26 -81.8%
Fair Value 941.40 - 941.40 941.40 -15.76%
P/E 762.91 - 1,032.61 874.72 -21.7%
EV/EBITDA (608.05) - 175.14 (346.00) -131.0%
EPV (736.37) - (389.46) (562.91) -150.4%
DDM - Stable 361.03 - 1,065.47 713.25 -36.2%
DDM - Multi 532.74 - 1,060.74 693.88 -37.9%

UU.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,855.35
Beta 0.32
Outstanding shares (mil) 7.03
Enterprise Value (mil) 16,971.35
Market risk premium 5.98%
Cost of Equity 8.74%
Cost of Debt 6.62%
WACC 6.56%