National Grid plc
Bear Case (25th pct.)
-51.2% vs price
Base Case (Median)
-27.7% vs price
Bull Case (75th pct.)
-3.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-163.73 | -301.4% | High (40%) |
| PE Comparable | $93.39 | 14.9% | Medium (25%) |
| Growth Trajectory DCF | $38.54 | -52.6% | Medium (20%) |
| Graham Number | $74.69 | -8.1% | Medium (40%) |
| EV/EBITDA | $79.37 | -2.4% | Medium (20%) |
| Earnings Power Value | $42.94 | -47.2% | Medium (50%) |
Based on 6 out of 8 methods, NGG appears overvalued at the current price of $81.29. The base case fair value of $58.81 implies 27.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.