The Discounted Cash Flow (DCF) valuation of Ithaca Energy PLC (ITH.L) is 151.15 GBP. With the latest stock price at 108.20 GBP, the upside of Ithaca Energy PLC based on DCF is 39.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 11.6% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 102.99 - 265.55 | 151.15 |
| Upside | -4.8% - 145.4% | 39.7% |