As of 2024-12-12, the Intrinsic Value of Cadogan Petroleum PLC (CAD.L) is 2.46 GBP. This CAD.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2.40 GBP, the upside of Cadogan Petroleum PLC is 2.40%.

The range of the Intrinsic Value is 2.75 - 0.95 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	(24.37) - (1.34)	(4.86)	-302.3%
DCF (Growth 10y)	2.75 - 0.95	2.46	2.4%
DCF (EBITDA 5y)	4.89 - 6.03	5.44	126.8%
DCF (EBITDA 10y)	5.03 - 6.61	5.77	140.2%
Fair Value	2.65 - 2.65	2.65	10.44%
P/E	0.33 - 1.46	0.66	-72.7%
EV/EBITDA	5.22 - 8.27	6.76	181.8%
EPV	(2.26) - (4.34)	(3.30)	-237.6%
DDM - Stable	8.01 - 54.88	31.44	1210.1%
DDM - Multi	10.64 - 56.46	17.88	644.8%