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
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%.
| 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% |
| 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% |