The Discounted Cash Flow (DCF) valuation of Cadogan Petroleum PLC (CAD.L) is (4.86) GBP. With the latest stock price at 2.40 GBP, the upside of Cadogan Petroleum PLC based on DCF is -302.3%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.5% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (24.37) - (1.34) | (4.86) |
| Upside | -1115.6% - -155.9% | -302.3% |