As of 2025-07-04, the Intrinsic Value of Water Intelligence PLC (WATR.L) is 370.36 GBP. This WATR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 340.00 GBP, the upside of Water Intelligence PLC is 8.90%.
The range of the Intrinsic Value is 232.31 - 824.23 GBP
Based on its market price of 340.00 GBP and our intrinsic valuation, Water Intelligence PLC (WATR.L) is undervalued by 8.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 232.31 - 824.23 | 370.36 | 8.9% |
| DCF (Growth 10y) | 332.46 - 1,096.39 | 511.82 | 50.5% |
| DCF (EBITDA 5y) | 206.43 - 259.21 | 223.38 | -34.3% |
| DCF (EBITDA 10y) | 286.87 - 385.41 | 323.84 | -4.8% |
| Fair Value | 442.43 - 442.43 | 442.43 | 30.13% |
| P/E | 164.40 - 237.85 | 192.44 | -43.4% |
| EV/EBITDA | 138.09 - 293.82 | 209.40 | -38.4% |
| EPV | 244.14 - 375.55 | 309.84 | -8.9% |
| DDM - Stable | 176.13 - 636.20 | 406.17 | 19.5% |
| DDM - Multi | 218.34 - 620.35 | 323.87 | -4.7% |
| Market Cap (mil) | 67.84 |
| Beta | 0.22 |
| Outstanding shares (mil) | 0.20 |
| Enterprise Value (mil) | 78.11 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.77% |
| Cost of Debt | 7.70% |
| WACC | 7.39% |