As of 2025-07-05, the Intrinsic Value of Petrofac Ltd (PFC.L) is 425.04 GBP. This PFC.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3.98 GBP, the upside of Petrofac Ltd is 10,592.80%.
The range of the Intrinsic Value is 255.98 - 831.97 GBP
Based on its market price of 3.98 GBP and our intrinsic valuation, Petrofac Ltd (PFC.L) is undervalued by 10,592.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (104.67) - (13.82) | (78.13) | -2065.4% |
| DCF (Growth 10y) | 255.98 - 831.97 | 425.04 | 10592.8% |
| DCF (EBITDA 5y) | (148.78) - (128.32) | (899.70) | -123450.0% |
| DCF (EBITDA 10y) | (40.05) - 18.80 | (899.70) | -123450.0% |
| Fair Value | -385.51 - -385.51 | -385.51 | -9,798.36% |
| P/E | (456.44) - (639.94) | (514.65) | -13047.2% |
| EV/EBITDA | (254.93) - (236.75) | (236.75) | -6056.0% |
| EPV | (372.06) - (417.27) | (394.66) | -10028.7% |
| DDM - Stable | (75.46) - (170.09) | (122.77) | -3188.6% |
| DDM - Multi | (6.25) - (8.65) | (7.17) | -280.4% |
| Market Cap (mil) | 20.59 |
| Beta | 2.23 |
| Outstanding shares (mil) | 5.18 |
| Enterprise Value (mil) | 564.28 |
| Market risk premium | 5.98% |
| Cost of Equity | 60.16% |
| Cost of Debt | 6.66% |
| WACC | 7.90% |