As of 2025-07-06, the Intrinsic Value of Ventus VCT PLC (VEN.L) is 282.82 GBP. This VEN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.50 GBP, the upside of Ventus VCT PLC is 251.30%.
The range of the Intrinsic Value is 240.26 - 345.91 GBP
Based on its market price of 80.50 GBP and our intrinsic valuation, Ventus VCT PLC (VEN.L) is undervalued by 251.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 240.26 - 345.91 | 282.82 | 251.3% |
| DCF (Growth 10y) | 288.90 - 409.02 | 337.48 | 319.2% |
| DCF (EBITDA 5y) | 129.55 - 291.19 | 192.69 | 139.4% |
| DCF (EBITDA 10y) | 193.60 - 360.25 | 257.57 | 220.0% |
| Fair Value | 106.37 - 106.37 | 106.37 | 32.14% |
| P/E | 132.23 - 286.79 | 205.92 | 155.8% |
| EV/EBITDA | 72.42 - 247.97 | 140.51 | 74.5% |
| EPV | 107.67 - 135.13 | 121.40 | 50.8% |
| DDM - Stable | 117.15 - 232.29 | 174.72 | 117.0% |
| DDM - Multi | 136.92 - 205.86 | 164.06 | 103.8% |
| Market Cap (mil) | 26.30 |
| Beta | 0.16 |
| Outstanding shares (mil) | 0.33 |
| Enterprise Value (mil) | 25.50 |
| Market risk premium | 5.34% |
| Cost of Equity | 10.98% |
| Cost of Debt | 5.00% |
| WACC | 7.51% |