As of 2024-12-15, the Intrinsic Value of Gulf Keystone Petroleum Ltd (GKP.L) is
92.89 GBP. This GKP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 140.20 GBP, the upside of Gulf Keystone Petroleum Ltd is
-33.70%.
The range of the Intrinsic Value is 77.42 - 133.88 GBP
92.89 GBP
Intrinsic Value
GKP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
77.42 - 133.88 |
92.89 |
-33.7% |
| DCF (Growth 10y) |
70.92 - 109.72 |
81.66 |
-41.8% |
| DCF (EBITDA 5y) |
64.38 - 75.09 |
67.31 |
-52.0% |
| DCF (EBITDA 10y) |
65.16 - 75.51 |
68.35 |
-51.2% |
| Fair Value |
-75.76 - -75.76 |
-75.76 |
-154.03% |
| P/E |
(6.18) - (8.06) |
(7.05) |
-105.0% |
| EV/EBITDA |
59.84 - 95.58 |
63.33 |
-54.8% |
| EPV |
455.55 - 585.08 |
520.32 |
271.1% |
| DDM - Stable |
(30.27) - (103.39) |
(66.83) |
-147.7% |
| DDM - Multi |
20.29 - 54.53 |
29.66 |
-78.8% |
GKP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
300.33 |
| Beta |
1.56 |
| Outstanding shares (mil) |
2.14 |
| Enterprise Value (mil) |
219.38 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.82% |
| Cost of Debt |
7.49% |
| WACC |
8.82% |