As of 2026-09-09, the Intrinsic Value of Harbour Energy PLC (HBR.L) is 1,657.18 GBP. This HBR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 268.40 GBP, the upside of Harbour Energy PLC is 517.40%.
The range of the Intrinsic Value is 1,238.82 - 2,432.80 GBP
Based on its market price of 268.40 GBP and our intrinsic valuation, Harbour Energy PLC (HBR.L) is undervalued by 517.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,238.82 - 2,432.80 | 1,657.18 | 517.4% |
| DCF (Growth 10y) | 1,637.93 - 3,135.88 | 2,164.39 | 706.4% |
| DCF (EBITDA 5y) | 551.78 - 907.81 | 615.67 | 129.4% |
| DCF (EBITDA 10y) | 971.84 - 1,468.21 | 1,096.70 | 308.6% |
| Fair Value | 228.96 - 228.96 | 228.96 | -14.69% |
| P/E | 302.50 - 2,821.28 | 1,099.31 | 309.6% |
| EV/EBITDA | 277.12 - 777.95 | 368.22 | 37.2% |
| EPV | 1,057.52 - 1,709.12 | 1,383.32 | 415.4% |
| DDM - Stable | 138.16 - 272.72 | 205.44 | -23.5% |
| DDM - Multi | 1,247.66 - 1,845.71 | 1,483.94 | 452.9% |
| Market Cap (mil) | 5,005.85 |
| Beta | -0.46 |
| Outstanding shares (mil) | 18.65 |
| Enterprise Value (mil) | 9,457.72 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.59% |
| Cost of Debt | 6.77% |
| WACC | 6.58% |