As of 2025-07-16, the Intrinsic Value of Gulf Keystone Petroleum Ltd (GKP.L) is 141.86 GBP. This GKP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 177.80 GBP, the upside of Gulf Keystone Petroleum Ltd is -20.20%.
The range of the Intrinsic Value is 102.29 - 274.03 GBP
Based on its market price of 177.80 GBP and our intrinsic valuation, Gulf Keystone Petroleum Ltd (GKP.L) is overvalued by 20.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 102.29 - 274.03 | 141.86 | -20.2% |
| DCF (Growth 10y) | 548.34 - 1,860.33 | 850.11 | 378.1% |
| DCF (EBITDA 5y) | 89.36 - 113.56 | 100.86 | -43.3% |
| DCF (EBITDA 10y) | 247.14 - 330.56 | 285.53 | 60.6% |
| Fair Value | 56.43 - 56.43 | 56.43 | -68.26% |
| P/E | 7.13 - 38.83 | 21.22 | -88.1% |
| EV/EBITDA | 62.50 - 156.12 | 88.95 | -50.0% |
| EPV | 237.47 - 311.64 | 274.56 | 54.4% |
| DDM - Stable | 24.63 - 106.05 | 65.34 | -63.3% |
| DDM - Multi | 596.43 - 1,524.86 | 813.38 | 357.5% |
| Market Cap (mil) | 417.95 |
| Beta | 1.77 |
| Outstanding shares (mil) | 2.35 |
| Enterprise Value (mil) | 343.21 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.16% |
| Cost of Debt | 5.00% |
| WACC | 8.16% |