As of 2026-04-03, the Intrinsic Value of Ignitis Grupe AB (IGN1L.VS) is 30.55 EUR. This IGN1L.VS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.55 EUR, the upside of Ignitis Grupe AB is 41.80%.
The range of the Intrinsic Value is 21.92 - 43.70 EUR
Based on its market price of 21.55 EUR and our intrinsic valuation, Ignitis Grupe AB (IGN1L.VS) is undervalued by 41.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.92 - 43.70 | 30.55 | 41.8% |
| DCF (Growth 10y) | 25.88 - 47.54 | 34.50 | 60.1% |
| DCF (EBITDA 5y) | 26.14 - 70.07 | 46.89 | 117.6% |
| DCF (EBITDA 10y) | 31.44 - 75.28 | 51.64 | 139.6% |
| Fair Value | 14.45 - 14.45 | 14.45 | -32.92% |
| P/E | 23.13 - 32.00 | 27.19 | 26.2% |
| EV/EBITDA | (0.04) - 31.40 | 17.80 | -17.4% |
| EPV | (13.38) - (10.22) | (11.80) | -154.8% |
| DDM - Stable | 16.10 - 30.91 | 23.51 | 9.1% |
| DDM - Multi | 23.08 - 33.85 | 27.40 | 27.2% |
| Market Cap (mil) | 1,560.00 |
| Beta | 1.43 |
| Outstanding shares (mil) | 72.39 |
| Enterprise Value (mil) | 3,495.30 |
| Market risk premium | 6.34% |
| Cost of Equity | 8.78% |
| Cost of Debt | 4.33% |
| WACC | 5.89% |