As of 2024-12-15, the Intrinsic Value of Genel Energy PLC (GENL.L) is 39.41 GBP. This GENL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.00 GBP, the upside of Genel Energy PLC is -38.40%.

The range of the Intrinsic Value is 33.29 - 42.67 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	33.29 - 42.67	39.41	-38.4%
DCF (Growth 10y)	(3.38) - (53.71)	(21.00)	-132.8%
DCF (EBITDA 5y)	59.19 - 62.78	60.61	-5.3%
DCF (EBITDA 10y)	34.84 - 33.76	34.13	-46.7%
Fair Value	-61.75 - -61.75	-61.75	-196.49%
P/E	(25.20) - (32.85)	(28.72)	-144.9%
EV/EBITDA	50.16 - 105.12	60.69	-5.2%
EPV	361.02 - 459.88	410.45	541.3%
DDM - Stable	(72.06) - (171.35)	(121.70)	-290.2%
DDM - Multi	(31.24) - (59.29)	(41.07)	-164.2%