As of 2026-04-03, the Intrinsic Value of Elia Group SA (ELI.BR) is 122.25 EUR. This ELI.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 135.00 EUR, the upside of Elia Group SA is -9.40%.
The range of the Intrinsic Value is 27.43 - 654.67 EUR
Based on its market price of 135.00 EUR and our intrinsic valuation, Elia Group SA (ELI.BR) is overvalued by 9.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.43 - 654.67 | 122.25 | -9.4% |
| DCF (Growth 10y) | 26.60 - 587.37 | 111.81 | -17.2% |
| DCF (EBITDA 5y) | 168.47 - 209.30 | 186.69 | 38.3% |
| DCF (EBITDA 10y) | 193.93 - 260.78 | 224.01 | 65.9% |
| Fair Value | 139.00 - 139.00 | 139.00 | 2.96% |
| P/E | 59.67 - 116.30 | 86.78 | -35.7% |
| EV/EBITDA | 18.47 - 123.02 | 50.83 | -62.3% |
| EPV | (305.39) - (362.99) | (334.19) | -347.5% |
| DDM - Stable | 75.73 - 270.73 | 173.23 | 28.3% |
| DDM - Multi | 76.07 - 212.57 | 112.19 | -16.9% |
| Market Cap (mil) | 14,724.45 |
| Beta | 0.29 |
| Outstanding shares (mil) | 109.07 |
| Enterprise Value (mil) | 28,354.15 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.01% |
| Cost of Debt | 4.30% |
| WACC | 5.52% |