The Discounted Cash Flow (DCF) valuation of Pharos Energy PLC (PHAR.L) is (5.84) GBP. With the latest stock price at 23.00 GBP, the upside of Pharos Energy PLC based on DCF is -125.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.0% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (28.58) - (1.97) | (5.84) |
| Upside | -224.3% - -108.6% | -125.4% |