As of 2024-12-15, the Intrinsic Value of Kibo Energy PLC (KIBO.L) is
22.27 GBP. This KIBO.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 0.01 GBP, the upside of Kibo Energy PLC is
185,517.60%.
The range of the Intrinsic Value is (33.54) - 46.74 GBP
22.27 GBP
Intrinsic Value
KIBO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(8,458.42) - (847.22) |
(1,521.00) |
-12675094.7% |
| DCF (Growth 10y) |
(3,351.33) - (33,669.23) |
(6,037.24) |
-50310414.2% |
| DCF (EBITDA 5y) |
(14.11) - (2.66) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(33.54) - 46.74 |
22.27 |
185517.6% |
| Fair Value |
-0.62 - -0.62 |
-0.62 |
-5,268.50% |
| P/E |
(1.49) - (1.78) |
(1.64) |
-13796.5% |
| EV/EBITDA |
(0.20) - 23.88 |
8.44 |
70194.4% |
| EPV |
(1.52) - (1.84) |
(1.68) |
-14127.7% |
| DDM - Stable |
(1.53) - (16.91) |
(9.22) |
-76953.7% |
| DDM - Multi |
(15.78) - (141.56) |
(28.91) |
-241035.9% |
KIBO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.93 |
| Beta |
-0.69 |
| Outstanding shares (mil) |
77.61 |
| Enterprise Value (mil) |
3.33 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.38% |
| Cost of Debt |
5.00% |
| WACC |
4.63% |