As of 2025-06-18, the Intrinsic Value of Galp Energia SGPS SA (GALP.LS) is 29.20 EUR. This GALP.LS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.91 EUR, the upside of Galp Energia SGPS SA is 83.60%.
The range of the Intrinsic Value is 25.10 - 34.89 EUR
Based on its market price of 15.91 EUR and our intrinsic valuation, Galp Energia SGPS SA (GALP.LS) is undervalued by 83.60%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 25.10 - 34.89 | 29.20 | 83.6% |
DCF (Growth 10y) | 27.54 - 37.15 | 31.58 | 98.6% |
DCF (EBITDA 5y) | 14.51 - 18.96 | 15.83 | -0.5% |
DCF (EBITDA 10y) | 20.06 - 24.94 | 21.75 | 36.8% |
Fair Value | 60.11 - 60.11 | 60.11 | 277.92% |
P/E | 13.53 - 30.63 | 18.60 | 17.0% |
EV/EBITDA | 11.81 - 19.90 | 14.64 | -7.9% |
EPV | 45.06 - 55.78 | 50.42 | 217.0% |
DDM - Stable | 13.48 - 24.26 | 18.87 | 18.6% |
DDM - Multi | 14.30 - 20.75 | 16.98 | 6.8% |
Market Cap (mil) | 11,060.65 |
Beta | 0.66 |
Outstanding shares (mil) | 695.42 |
Enterprise Value (mil) | 13,635.65 |
Market risk premium | 6.85% |
Cost of Equity | 11.20% |
Cost of Debt | 5.00% |
WACC | 8.96% |