As of 2024-12-13, the Intrinsic Value of Riverstone Energy Ltd (RSE.L) is
34.48 GBP. This RSE.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 806.00 GBP, the upside of Riverstone Energy Ltd is
-95.70%.
The range of the Intrinsic Value is 27.51 - 51.53 GBP
34.48 GBP
Intrinsic Value
RSE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(24.76) - (2.42) |
(8.94) |
-101.1% |
| DCF (Growth 10y) |
27.51 - 51.53 |
34.48 |
-95.7% |
| DCF (EBITDA 5y) |
8.81 - 7.45 |
8.37 |
-99.0% |
| DCF (EBITDA 10y) |
18.24 - 20.87 |
19.09 |
-97.6% |
| Fair Value |
-36.03 - -36.03 |
-36.03 |
-104.47% |
| P/E |
(39.34) - (41.50) |
(41.79) |
-105.2% |
| EV/EBITDA |
(8.63) - (20.58) |
(15.58) |
-101.9% |
| EPV |
3,109.56 - 3,727.32 |
3,418.44 |
324.1% |
| DDM - Stable |
(46.78) - (111.59) |
(79.19) |
-109.8% |
| DDM - Multi |
(1.55) - (2.71) |
(1.95) |
-100.2% |
RSE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
199.10 |
| Beta |
2.18 |
| Outstanding shares (mil) |
0.25 |
| Enterprise Value (mil) |
194.56 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.30% |
| Cost of Debt |
5.00% |
| WACC |
8.17% |