As of 2025-10-21, the Intrinsic Value of Cairn Energy PLC (CNE.L) is 3,261.59 GBP. This CNE.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 189.00 GBP, the upside of Cairn Energy PLC is 1,625.70%.
The range of the Intrinsic Value is (10,110.15) - 12,892.59 GBP
Based on its market price of 189.00 GBP and our intrinsic valuation, Cairn Energy PLC (CNE.L) is undervalued by 1,625.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (719,466.54) - (108,960.13) | (175,745.01) | -93086.8% |
| DCF (Growth 10y) | (50,535.83) - (146,231.84) | (61,651.09) | -32719.6% |
| DCF (EBITDA 5y) | (10,110.15) - 12,892.59 | 3,261.59 | 1625.7% |
| DCF (EBITDA 10y) | (15,956.27) - 12,029.95 | (919.58) | -123450.0% |
| Fair Value | 11.76 - 11.76 | 11.76 | -93.78% |
| P/E | 17.73 - 123.05 | 56.70 | -70.0% |
| EV/EBITDA | 158.06 - 16,992.47 | 7,954.55 | 4108.8% |
| EPV | (472.83) - (743.65) | (608.24) | -421.8% |
| DDM - Stable | 18.67 - 142.78 | 80.73 | -57.3% |
| DDM - Multi | 157.71 - 1,001.31 | 278.71 | 47.5% |
| Market Cap (mil) | 137.70 |
| Beta | 0.77 |
| Outstanding shares (mil) | 0.73 |
| Enterprise Value (mil) | 126.83 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.17% |
| Cost of Debt | 5.00% |
| WACC | 7.31% |