As of 2024-12-14, the Intrinsic Value of Hurricane Energy PLC (HUR.L) is
15.66 GBP. This HUR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.79 GBP, the upside of Hurricane Energy PLC is
101.00%.
The range of the Intrinsic Value is 13.96 - 18.45 GBP
15.66 GBP
Intrinsic Value
HUR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.96 - 18.45 |
15.66 |
101.0% |
| DCF (Growth 10y) |
13.13 - 16.46 |
14.41 |
84.9% |
| DCF (EBITDA 5y) |
10.44 - 11.18 |
10.76 |
38.2% |
| DCF (EBITDA 10y) |
11.51 - 12.53 |
11.97 |
53.6% |
| Fair Value |
21.44 - 21.44 |
21.44 |
175.23% |
| P/E |
10.12 - 14.49 |
12.16 |
56.0% |
| EV/EBITDA |
9.46 - 17.26 |
12.45 |
59.9% |
| EPV |
19.01 - 26.05 |
22.53 |
189.2% |
| DDM - Stable |
25.86 - 55.31 |
40.59 |
421.0% |
| DDM - Multi |
2.91 - 5.19 |
3.76 |
-51.7% |
HUR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
154.92 |
| Beta |
1.90 |
| Outstanding shares (mil) |
19.89 |
| Enterprise Value (mil) |
87.98 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.79% |
| Cost of Debt |
5.50% |
| WACC |
9.46% |