What is the intrinsic value of CNE.L?
As of 2025-07-15, the Intrinsic Value of Cairn Energy PLC (CNE.L) is
57.23 GBP. This CNE.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 230.00 GBP, the upside of Cairn Energy PLC is
-75.12%.
Is CNE.L undervalued or overvalued?
Based on its market price of 230.00 GBP and our intrinsic valuation, Cairn Energy PLC (CNE.L) is overvalued by 75.12%.
57.23 GBP
Intrinsic Value
CNE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,401,173.86) - (212,390.43) |
(337,858.65) |
-146995.1% |
| DCF (Growth 10y) |
(106,465.24) - (329,423.35) |
(131,215.34) |
-57150.1% |
| DCF (EBITDA 5y) |
(32,702.04) - 20,506.53 |
(915.01) |
-123450.0% |
| DCF (EBITDA 10y) |
(41,884.50) - 19,799.54 |
(915.01) |
-123450.0% |
| Fair Value |
57.23 - 57.23 |
57.23 |
-75.12% |
| P/E |
69.82 - 184.85 |
120.21 |
-47.7% |
| EV/EBITDA |
212.50 - 39,769.01 |
17,065.35 |
7319.7% |
| EPV |
(539.12) - (807.37) |
(673.25) |
-392.7% |
| DDM - Stable |
102.08 - 803.60 |
452.84 |
96.9% |
| DDM - Multi |
602.32 - 2,301.17 |
849.45 |
269.3% |
CNE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
157.88 |
| Beta |
0.69 |
| Outstanding shares (mil) |
0.69 |
| Enterprise Value (mil) |
156.55 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.57% |
| Cost of Debt |
5.00% |
| WACC |
7.04% |