As of 2024-12-15, the Intrinsic Value of Petrofac Ltd (PFC.L) is
644.26 GBP. This PFC.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 10.80 GBP, the upside of Petrofac Ltd is
5,865.40%.
The range of the Intrinsic Value is 370.19 - 1,502.36 GBP
644.26 GBP
Intrinsic Value
PFC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(98.48) - 76.63 |
(56.24) |
-620.8% |
| DCF (Growth 10y) |
370.19 - 1,502.36 |
644.26 |
5865.4% |
| DCF (EBITDA 5y) |
(133.47) - (127.56) |
(978.22) |
-123450.0% |
| DCF (EBITDA 10y) |
23.79 - 52.38 |
39.38 |
264.6% |
| Fair Value |
-411.34 - -411.34 |
-411.34 |
-3,908.69% |
| P/E |
(482.09) - (554.48) |
(540.91) |
-5108.4% |
| EV/EBITDA |
(306.92) - (283.65) |
(307.16) |
-2944.1% |
| EPV |
(427.49) - (485.67) |
(456.58) |
-4327.6% |
| DDM - Stable |
(288.47) - (1,153.28) |
(720.88) |
-6774.8% |
| DDM - Multi |
(16.37) - (47.48) |
(23.58) |
-318.3% |
PFC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
57.01 |
| Beta |
4.60 |
| Outstanding shares (mil) |
5.28 |
| Enterprise Value (mil) |
648.14 |
| Market risk premium |
5.98% |
| Cost of Equity |
17.19% |
| Cost of Debt |
6.66% |
| WACC |
7.09% |