As of 2024-12-11, 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

	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)	68.29 - 86.86	77.05	85.7%
DCF (EBITDA 10y)	91.00 - 112.98	100.97	143.3%
Fair Value	52.78 - 52.78	52.78	27.17%
P/E	45.76 - 154.81	70.74	70.5%
EV/EBITDA	34.86 - 105.96	58.38	40.7%
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%