As of 2025-08-06, the Intrinsic Value of RAK Petroleum PLC (RAKP.OL) is 10.00 NOK. This RAKP.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.15 NOK, the upside of RAK Petroleum PLC is 769.60%.
The range of the Intrinsic Value is 7.98 - 13.71 NOK
Based on its market price of 1.15 NOK and our intrinsic valuation, RAK Petroleum PLC (RAKP.OL) is undervalued by 769.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.98 - 13.71 | 10.00 | 769.6% |
| DCF (Growth 10y) | 10.00 - 17.57 | 12.67 | 1001.8% |
| DCF (EBITDA 5y) | 6.09 - 7.75 | 6.86 | 496.9% |
| DCF (EBITDA 10y) | 8.20 - 11.06 | 9.48 | 724.1% |
| Fair Value | 11.80 - 11.80 | 11.80 | 926.07% |
| P/E | 2.56 - 5.00 | 3.29 | 186.5% |
| EV/EBITDA | 5.29 - 7.30 | 6.33 | 450.3% |
| EPV | 4.94 - 7.47 | 6.21 | 439.8% |
| DDM - Stable | 1.51 - 2.86 | 2.19 | 90.1% |
| DDM - Multi | 2.34 - 3.74 | 2.90 | 152.1% |
| Market Cap (mil) | 3,733.49 |
| Beta | 2.12 |
| Outstanding shares (mil) | 3,246.51 |
| Enterprise Value (mil) | 1,848.02 |
| Market risk premium | 5.10% |
| Cost of Equity | 18.86% |
| Cost of Debt | 6.40% |
| WACC | 9.28% |