As of 2024-12-15, the Intrinsic Value of Diversified Gas & Oil PLC (DGOC.L) is
99.26 GBP. This DGOC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 121.00 GBP, the upside of Diversified Gas & Oil PLC is
-18.00%.
The range of the Intrinsic Value is 47.57 - 225.92 GBP
99.26 GBP
Intrinsic Value
DGOC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.57 - 225.92 |
99.26 |
-18.0% |
| DCF (Growth 10y) |
76.78 - 274.87 |
134.68 |
11.3% |
| DCF (EBITDA 5y) |
(35.83) - (21.98) |
(968.84) |
-123450.0% |
| DCF (EBITDA 10y) |
(1.31) - 19.94 |
7.92 |
-93.5% |
| Fair Value |
59.61 - 59.61 |
59.61 |
-50.73% |
| P/E |
21.23 - 36.83 |
29.44 |
-75.7% |
| EV/EBITDA |
(73.27) - 0.89 |
(44.90) |
-137.1% |
| EPV |
23.00 - 58.39 |
40.70 |
-66.4% |
| DDM - Stable |
53.52 - 151.92 |
102.72 |
-15.1% |
| DDM - Multi |
(101.12) - (163.75) |
(121.16) |
-200.1% |
DGOC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
869.28 |
| Beta |
-0.05 |
| Outstanding shares (mil) |
7.18 |
| Enterprise Value (mil) |
1,445.90 |
| Market risk premium |
5.34% |
| Cost of Equity |
11.25% |
| Cost of Debt |
5.00% |
| WACC |
8.10% |