As of 2026-08-15, the Intrinsic Value of Challenger Energy Group PLC (CEG.L) is (11.80) GBP. This CEG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.10 GBP, the upside of Challenger Energy Group PLC is -216.80%.
The range of the Intrinsic Value is (29.34) - (7.68) GBP
Based on its market price of 10.10 GBP and our intrinsic valuation, Challenger Energy Group PLC (CEG.L) is overvalued by 216.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (29.34) - (7.68) | (11.80) | -216.8% |
| DCF (Growth 10y) | (4.62) - (14.25) | (6.46) | -163.9% |
| Fair Value | -5.21 - -5.21 | -5.21 | -151.60% |
| EV/EBITDA | 10.08 - 10.08 | 10.08 | -0.2% |
| EPV | (45.20) - (50.79) | (47.99) | -575.2% |
| DDM - Stable | (14.23) - (55.91) | (35.07) | -447.2% |
| DDM - Multi | (1.79) - (5.41) | (2.68) | -126.6% |
| Market Cap (mil) | 30.45 |
| Beta | 0.09 |
| Outstanding shares (mil) | 3.01 |
| Enterprise Value (mil) | 30.45 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.40% |
| Cost of Debt | 5.00% |
| WACC | 6.20% |