As of 2025-04-26, the Intrinsic Value of Great Eastern Energy Corporation Ltd (GEEC.L) is 47.80 GBP. This GEEC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.50 GBP, the upside of Great Eastern Energy Corporation Ltd is 1,265.80%.
The range of the Intrinsic Value is 32.37 - 75.54 GBP
Based on its market price of 3.50 GBP and our intrinsic valuation, Great Eastern Energy Corporation Ltd (GEEC.L) is undervalued by 1,265.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.37 - 75.54 | 47.80 | 1265.8% |
| DCF (Growth 10y) | 43.65 - 94.79 | 62.00 | 1671.4% |
| DCF (EBITDA 5y) | 8.79 - 46.72 | 26.23 | 649.4% |
| DCF (EBITDA 10y) | 24.05 - 66.76 | 42.58 | 1116.7% |
| Fair Value | 50.17 - 50.17 | 50.17 | 1,333.55% |
| P/E | 12.00 - 21.03 | 16.67 | 376.4% |
| EV/EBITDA | (3.24) - 65.08 | 16.69 | 376.9% |
| EPV | 59.59 - 104.30 | 81.95 | 2241.3% |
| DDM - Stable | 3.68 - 11.30 | 7.49 | 114.0% |
| DDM - Multi | 2.20 - 7.41 | 3.62 | 3.4% |
| Market Cap (mil) | 4.14 |
| Beta | -0.27 |
| Outstanding shares (mil) | 1.18 |
| Enterprise Value (mil) | 36.29 |
| Market risk premium | 5.98% |
| Cost of Equity | 27.60% |
| Cost of Debt | 8.54% |
| WACC | 7.95% |