As of 2024-12-12, the Intrinsic Value of Water Intelligence PLC (WATR.L) is 266.06 GBP. This WATR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 397.50 GBP, the upside of Water Intelligence PLC is -33.10%.

The range of the Intrinsic Value is 195.56 - 401.89 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	195.56 - 401.89	266.06	-33.1%
DCF (Growth 10y)	289.43 - 555.30	380.94	-4.2%
DCF (EBITDA 5y)	208.34 - 272.25	227.69	-42.7%
DCF (EBITDA 10y)	285.27 - 382.88	319.61	-19.6%
Fair Value	488.66 - 488.66	488.66	22.93%
P/E	324.68 - 452.30	374.52	-5.8%
EV/EBITDA	175.55 - 329.97	245.90	-38.1%
EPV	239.83 - 325.46	282.64	-28.9%
DDM - Stable	150.85 - 340.05	245.45	-38.3%
DDM - Multi	186.78 - 327.02	237.75	-40.2%