As of 2024-12-14, the Intrinsic Value of Pharos Energy PLC (PHAR.L) is
16.61 GBP. This PHAR.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 22.90 GBP, the upside of Pharos Energy PLC is
-27.50%.
The range of the Intrinsic Value is 10.51 - 52.17 GBP
16.61 GBP
Intrinsic Value
PHAR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(26.66) - (1.87) |
(5.51) |
-124.1% |
| DCF (Growth 10y) |
10.51 - 52.17 |
16.61 |
-27.5% |
| DCF (EBITDA 5y) |
6.73 - 8.72 |
7.51 |
-67.2% |
| DCF (EBITDA 10y) |
8.24 - 11.34 |
9.49 |
-58.6% |
| Fair Value |
-17.50 - -17.50 |
-17.50 |
-176.41% |
| P/E |
(8.96) - (9.73) |
(9.80) |
-142.8% |
| EV/EBITDA |
7.80 - 29.44 |
16.88 |
-26.3% |
| EPV |
111.57 - 165.23 |
138.40 |
504.4% |
| DDM - Stable |
(35.88) - (174.67) |
(105.27) |
-559.7% |
| DDM - Multi |
(10.10) - (38.74) |
(16.08) |
-170.2% |
PHAR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
98.60 |
| Beta |
0.54 |
| Outstanding shares (mil) |
4.31 |
| Enterprise Value (mil) |
85.65 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.32% |
| Cost of Debt |
6.46% |
| WACC |
7.53% |