Is JKX.L undervalued or overvalued?
As of 2025-03-23, 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%. This means that JKX.L is undervalued by 248.50%.
The range of the Intrinsic Value is 122.22 - 181.19 GBP
| 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) | 68.00 - 86.40 | 77.20 | 86.0% |
| DCF (EBITDA 10y) | 90.13 - 111.93 | 100.38 | 141.9% |
| Fair Value | 51.99 - 51.99 | 51.99 | 25.28% |
| P/E | 44.28 - 128.69 | 60.85 | 46.6% |
| EV/EBITDA | 35.38 - 105.15 | 58.85 | 41.8% |
| 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) | 42.23 |
| Market risk premium | 5.34% |
| Cost of Equity | 9.25% |
| Cost of Debt | 4.25% |
| WACC | 9.20% |