As of 2026-03-05, the Intrinsic Value of Pharos Energy PLC (PHAR.L) is 81.02 GBP. This PHAR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.40 GBP, the upside of Pharos Energy PLC is 232.00%.
The range of the Intrinsic Value is 68.71 - 100.04 GBP
Based on its market price of 24.40 GBP and our intrinsic valuation, Pharos Energy PLC (PHAR.L) is undervalued by 232.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.71 - 100.04 | 81.02 | 232.0% |
| DCF (Growth 10y) | 72.42 - 103.11 | 84.57 | 246.6% |
| DCF (EBITDA 5y) | 46.99 - 65.44 | 54.51 | 123.4% |
| DCF (EBITDA 10y) | 60.53 - 81.12 | 68.97 | 182.6% |
| Fair Value | 3.94 - 3.94 | 3.94 | -83.85% |
| P/E | 1.65 - 51.77 | 17.56 | -28.0% |
| EV/EBITDA | 24.00 - 74.72 | 43.75 | 79.3% |
| EPV | 89.31 - 122.31 | 105.81 | 333.6% |
| DDM - Stable | 4.09 - 8.13 | 6.11 | -75.0% |
| DDM - Multi | 71.58 - 99.24 | 82.54 | 238.3% |
| Market Cap (mil) | 102.53 |
| Beta | 0.95 |
| Outstanding shares (mil) | 4.20 |
| Enterprise Value (mil) | 85.92 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.61% |
| Cost of Debt | 6.59% |
| WACC | 11.60% |