As of 2026-04-02, the Intrinsic Value of Water Intelligence PLC (WATR.L) is 351.33 GBP. This WATR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 220.00 GBP, the upside of Water Intelligence PLC is 59.70%.
The range of the Intrinsic Value is 249.65 - 539.67 GBP
Based on its market price of 220.00 GBP and our intrinsic valuation, Water Intelligence PLC (WATR.L) is undervalued by 59.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 249.65 - 539.67 | 351.33 | 59.7% |
| DCF (Growth 10y) | 336.76 - 692.79 | 461.96 | 110.0% |
| DCF (EBITDA 5y) | 250.54 - 344.12 | 300.91 | 36.8% |
| DCF (EBITDA 10y) | 338.54 - 491.49 | 414.29 | 88.3% |
| Fair Value | 445.51 - 445.51 | 445.51 | 102.50% |
| P/E | 221.50 - 336.45 | 279.99 | 27.3% |
| EV/EBITDA | 180.59 - 384.96 | 277.32 | 26.1% |
| EPV | 289.90 - 497.39 | 393.64 | 78.9% |
| DDM - Stable | 135.26 - 324.56 | 229.91 | 4.5% |
| DDM - Multi | 205.94 - 403.51 | 274.65 | 24.8% |
| Market Cap (mil) | 41.13 |
| Beta | 0.73 |
| Outstanding shares (mil) | 0.19 |
| Enterprise Value (mil) | 62.04 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.58% |
| Cost of Debt | 7.66% |
| WACC | 6.92% |