What is the intrinsic value of CNE.L?

As of 2025-09-17, the Intrinsic Value of Cairn Energy PLC (CNE.L) is 56.09 GBP. This CNE.L valuation is based on the model Peter Lynch Fair Value. With the current market price of 223.00 GBP, the upside of Cairn Energy PLC is -74.85%.

Is CNE.L undervalued or overvalued?

Based on its market price of 223.00 GBP and our intrinsic valuation, Cairn Energy PLC (CNE.L) is overvalued by 74.85%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(1,126,827.78) - (206,342.65)	(321,666.67)	-144345.1%
DCF (Growth 10y)	(103,919.61) - (276,582.63)	(126,650.56)	-56894.0%
DCF (EBITDA 5y)	(37,082.24) - 11,375.62	(910.44)	-123450.0%
DCF (EBITDA 10y)	(45,834.20) - 9,494.71	(910.44)	-123450.0%
Fair Value	56.09 - 56.09	56.09	-74.85%
P/E	57.66 - 227.88	147.07	-34.1%
EV/EBITDA	185.57 - 28,465.09	12,882.02	5676.7%
EPV	(524.71) - (771.42)	(648.06)	-390.6%
DDM - Stable	96.07 - 643.96	370.02	65.9%
DDM - Multi	574.75 - 1,889.76	794.30	256.2%