Ignitis Group AB (LSE:IGN) Intrinsic Value: Projected FCF: €20.32 (As of Aug. 19, 2026) — 2039% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

LSE:IGN Ignitis Group AB LSE:IGN
71 GF Score
Price €22.80
GF Value €22.88
Valuation Fairly Valued
! 8 Warning Signs
View Full Analysis

What is Ignitis Group AB Intrinsic Value: Projected FCF?

Ignitis Group AB LSE:IGN 71 Intrinsic Value: Projected FCF is €20.32 as of Aug. 19, 2026, which is 100% below its 10-year median of 0.95. GuruFocus rates LSE:IGN with a GF Score™ of 71/100 and a GF Value™ of €22.88 (Fairly Valued). The stock has 8 warning signs investors should review. Among 377 Utilities - Regulated companies, Ignitis Group AB ranks worse than 54.91% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-19), Ignitis Group AB's Intrinsic Value: Projected FCF is €20.32. The stock price of Ignitis Group AB is €22.80. Therefore, Ignitis Group AB's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

The historical rank and industry rank for Ignitis Group AB's Intrinsic Value: Projected FCF or its related term are showing as below:

LSE:IGN' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.79   Med: 0.95   Max: 1.23
Current: 1.12

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Ignitis Group AB was 1.23. The lowest was 0.79. And the median was 0.95.

LSE:IGN's Price-to-Projected-FCF is ranked worse than
54.91% of 377 companies
in the Utilities - Regulated industry
Industry Median: 1.02 vs LSE:IGN: 1.12

Ignitis Group AB  (LSE:IGN) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Ignitis Group AB's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=22.80/19.868528906994
=1.15

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Ignitis Group AB Intrinsic Value: Projected FCF Related Terms


Ignitis Group AB Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Ignitis Group AB's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Ignitis Group AB Intrinsic Value: Projected FCF Chart

Ignitis Group AB Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only 0.00 0.00 0.00 0.00 22.36

Ignitis Group AB Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 26.02 22.79 22.36 17.03 19.82

LSE:IGN vs SRE, AES: Intrinsic Value: Projected FCF Comparison

For the Utilities - Diversified subindustry, Ignitis Group AB's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Ignitis Group AB Price-to-Projected-FCF vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Ignitis Group AB's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Ignitis Group AB's Price-to-Projected-FCF falls into.


LSE:IGN
71GF Score
Ignitis Group AB LSE:IGN
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ignitis Group AB Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Ignitis Group AB's Free Cash Flow(6 year avg) = €-48.03.

Ignitis Group AB's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(13.319242326454*-48.03104+2597.5*0.8)/72.389
=19.87

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of €20.32 mean?
Ignitis Group AB (LSE:IGN) has a Intrinsic Value: Projected FCF of €20.32 as of Aug. 19, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Ignitis Group AB and its competitors. This is 2039% above median its historical median of 0.95. Over the past decade, Ignitis Group AB's Intrinsic Value: Projected FCF has ranged from 0.79 to 1.23. According to the industry distribution chart, Ignitis Group AB ranks #207 out of 377 companies in the Utilities - Regulated industry, placing it in the top 54.9%.
Is Ignitis Group AB's Intrinsic Value: Projected FCF too high?
Ignitis Group AB's current Intrinsic Value: Projected FCF of €20.32 is 2039% above median its 10-year median of 0.95. Over the past 10 years, this metric has ranged from a low of 0.79 to a high of 1.23. Based on the distribution chart, Ignitis Group AB ranks #207 out of 377 companies in the Utilities - Regulated industry, which is below the industry midpoint. Overall, Ignitis Group AB has a GF Score™ of 71/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Ignitis Group AB's Intrinsic Value: Projected FCF compare to SRE and AES?
According to the Utilities - Regulated industry distribution chart, Ignitis Group AB ranks #207 out of 377 companies for Intrinsic Value: Projected FCF. This places Ignitis Group AB in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.02. Historically, Ignitis Group AB's own Intrinsic Value: Projected FCF has ranged from 0.79 to 1.23 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Utilities - Regulated company?
The median Intrinsic Value: Projected FCF among Utilities - Regulated companies is 1.02, based on 377 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Ignitis Group AB and its competitors. For the Utilities - Regulated industry, the median Intrinsic Value: Projected FCF is 1.02 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Ignitis Group AB's current Intrinsic Value: Projected FCF is €20.32, which is 2039% above median its own 10-year median of 0.95. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ignitis Group AB stock overvalued right now?
Based on GuruFocus' analysis, Ignitis Group AB (LSE:IGN) is currently considered Fairly Valued. The stock's GF Value™ is €22.88, compared to a current price of €22.80 — trading 0.3% below its estimated fair value. The current Intrinsic Value: Projected FCF is €20.32, which is 2039% above median its 10-year median of 0.95. Ignitis Group AB's overall GF Score™ is 71/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Ignitis Group AB (LSE:IGN), the current Intrinsic Value: Projected FCF is €20.32 as of Aug. 19, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Ignitis Group AB (LSE:IGN) Overvalued in 2026?

Based on GuruFocus' analysis, Ignitis Group AB stock appears to be undervalued. The current stock price of €22.80 is trading 0.3% below its estimated GF Value™ of €22.88. GuruFocus considers Ignitis Group AB to be Fairly Valued.

Key valuation signals for LSE:IGN:

  • Intrinsic Value: Projected FCF: €20.32 (2039% above median its 10-year median of 0.95)
  • GF Value™: €22.88 vs. price of €22.80 (0.3% below fair value)
  • GF Score™: 71/100 with 8 warning signs

No single metric tells the full story. See the LSE:IGN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Ignitis Group AB Business Description

Other Exchanges IGN1L:LithuaniaIGV0:Germany
Address Laisves Avenue 10, Vilnius, LTU, LT-04215
Ignitis Group AB is engaged in green electricity generation and development of green and flexible technologies, energy distribution and supply, development of energy-smart solutions and other related activities. The company is focusing on green generation and green flexibility technologies: onshore and offshore wind, batteries, pumped-storage hydro and power-to-X (P2X). Its business segments include Green Capacities, Networks, Reserve Capacities, Customers & Solutions, and Others. The company derives maximum revenue from Customers & Solutions segment. Geographically, it operates in Lithuania, Poland, Latvia, Finland, Estonia and Other Countries, out of which Lithuania generates majority revenue.
71GF Score

Get the complete analysis for LSE:IGN

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€22.80
Price
€22.88
GF Value