As of 2025-07-09, the Intrinsic Value of JKX Oil and Gas PLC (JKX.L) is 144.64 GBP. This JKX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.50 GBP, the upside of JKX Oil and Gas PLC is 248.50%.
The range of the Intrinsic Value is 122.22 - 181.19 GBP
Based on its market price of 41.50 GBP and our intrinsic valuation, JKX Oil and Gas PLC (JKX.L) is undervalued by 248.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 122.22 - 181.19 | 144.64 | 248.5% |
| DCF (Growth 10y) | 127.91 - 185.40 | 149.92 | 261.3% |
| DCF (EBITDA 5y) | 65.57 - 84.48 | 74.98 | 80.7% |
| DCF (EBITDA 10y) | 86.14 - 108.03 | 96.40 | 132.3% |
| Fair Value | 49.25 - 49.25 | 49.25 | 18.68% |
| P/E | 44.97 - 128.42 | 82.19 | 98.0% |
| EV/EBITDA | 35.15 - 103.23 | 58.33 | 40.6% |
| EPV | 67.01 - 87.72 | 77.36 | 86.4% |
| DDM - Stable | 153.36 - 321.92 | 237.64 | 472.6% |
| DDM - Multi | 75.84 - 129.42 | 96.12 | 131.6% |
| Market Cap (mil) | 69.80 |
| Beta | 0.43 |
| Outstanding shares (mil) | 1.68 |
| Enterprise Value (mil) | 43.68 |
| Market risk premium | 5.34% |
| Cost of Equity | 9.25% |
| Cost of Debt | 4.25% |
| WACC | 9.20% |