As of 2026-03-14, the Intrinsic Value of Riverstone Energy Ltd (RSE.L) is 8,120.15 GBP. This RSE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 748.00 GBP, the upside of Riverstone Energy Ltd is 985.60%.
The range of the Intrinsic Value is 7,049.43 - 9,632.59 GBP
Based on its market price of 748.00 GBP and our intrinsic valuation, Riverstone Energy Ltd (RSE.L) is undervalued by 985.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7,049.43 - 9,632.59 | 8,120.15 | 985.6% |
| DCF (Growth 10y) | 7,825.47 - 10,465.25 | 8,925.98 | 1093.3% |
| DCF (EBITDA 5y) | 4,890.84 - 6,285.16 | 5,358.72 | 616.4% |
| DCF (EBITDA 10y) | 6,300.87 - 7,867.36 | 6,880.98 | 819.9% |
| Fair Value | -3,268.12 - -3,268.12 | -3,268.12 | -536.91% |
| P/E | (4,130.90) - 5,117.33 | 92.52 | -87.6% |
| EV/EBITDA | (2,619.48) - 7,064.39 | 779.63 | 4.2% |
| EPV | 1,003.25 - 1,246.56 | 1,124.90 | 50.4% |
| DDM - Stable | (2,715.99) - (5,019.06) | (3,867.53) | -617.0% |
| DDM - Multi | 2,745.71 - 4,160.26 | 3,322.62 | 344.2% |
| Market Cap (mil) | 51.83 |
| Beta | 2.18 |
| Outstanding shares (mil) | 0.07 |
| Enterprise Value (mil) | 50.85 |
| Market risk premium | 5.98% |
| Cost of Equity | 14.78% |
| Cost of Debt | 5.00% |
| WACC | 9.42% |