As of 2024-12-15, the Intrinsic Value of Harbour Energy PLC (HBR.L) is
312.09 GBP. This HBR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 256.20 GBP, the upside of Harbour Energy PLC is
21.80%.
The range of the Intrinsic Value is 234.20 - 470.16 GBP
312.09 GBP
Intrinsic Value
HBR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
234.20 - 470.16 |
312.09 |
21.8% |
| DCF (Growth 10y) |
390.56 - 767.39 |
515.61 |
101.3% |
| DCF (EBITDA 5y) |
101.34 - 197.68 |
148.59 |
-42.0% |
| DCF (EBITDA 10y) |
210.73 - 348.98 |
275.49 |
7.5% |
| Fair Value |
22.81 - 22.81 |
22.81 |
-91.10% |
| P/E |
33.75 - 118.31 |
56.71 |
-77.9% |
| EV/EBITDA |
31.65 - 182.45 |
87.45 |
-65.9% |
| EPV |
712.47 - 911.15 |
811.81 |
216.9% |
| DDM - Stable |
32.56 - 80.74 |
56.65 |
-77.9% |
| DDM - Multi |
375.31 - 617.95 |
458.95 |
79.1% |
HBR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,335.15 |
| Beta |
1.99 |
| Outstanding shares (mil) |
16.92 |
| Enterprise Value (mil) |
4,952.43 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.95% |
| Cost of Debt |
6.02% |
| WACC |
9.80% |