EDR.L
Egdon Resources PLC
Price:  
4.40 
GBP
Volume:  
71,933.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EDR.L Intrinsic Value

-46.40 %
Upside

What is the intrinsic value of EDR.L?

As of 2025-07-04, the Intrinsic Value of Egdon Resources PLC (EDR.L) is 2.36 GBP. This EDR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.40 GBP, the upside of Egdon Resources PLC is -46.40%.

The range of the Intrinsic Value is 1.77 - 3.85 GBP

Is EDR.L undervalued or overvalued?

Based on its market price of 4.40 GBP and our intrinsic valuation, Egdon Resources PLC (EDR.L) is overvalued by 46.40%.

4.40 GBP
Stock Price
2.36 GBP
Intrinsic Value
Intrinsic Value Details

EDR.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.77 - 3.85 2.36 -46.4%
DCF (Growth 10y) 3.54 - 8.27 4.89 11.0%
DCF (EBITDA 5y) 2.92 - 4.12 3.45 -21.6%
DCF (EBITDA 10y) 3.66 - 5.41 4.42 0.4%
Fair Value 11.10 - 11.10 11.10 152.31%
P/E 1.10 - 3.88 2.36 -46.5%
EV/EBITDA 3.11 - 3.95 3.43 -22.2%
EPV (1.62) - (2.58) (2.10) -147.7%
DDM - Stable 3.80 - 12.28 8.04 82.7%
DDM - Multi 3.43 - 8.77 4.95 12.5%

EDR.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24.88
Beta 1.04
Outstanding shares (mil) 5.65
Enterprise Value (mil) 20.34
Market risk premium 5.98%
Cost of Equity 8.72%
Cost of Debt 4.58%
WACC 8.52%