What is the intrinsic value of SAE.L?

As of 2025-05-29, the Intrinsic Value of SIMEC Atlantis Energy Ltd (SAE.L) is 49.93 GBP. This SAE.L valuation is based on the model Peter Lynch Fair Value. With the current market price of 2.35 GBP, the upside of SIMEC Atlantis Energy Ltd is 2,024.51%.

Is SAE.L undervalued or overvalued?

Based on its market price of 2.35 GBP and our intrinsic valuation, SIMEC Atlantis Energy Ltd (SAE.L) is undervalued by 2,024.51%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(285.73) - (20.29)	(32.35)	-1476.7%
DCF (Growth 10y)	(63.12) - (1,264.25)	(117.61)	-5104.5%
DCF (EBITDA 5y)	(7.90) - (7.18)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(16.14) - (15.30)	(1,234.50)	-123450.0%
Fair Value	49.93 - 49.93	49.93	2,024.51%
P/E	15.22 - 74.85	46.34	1871.8%
EV/EBITDA	(5.33) - 7.50	(0.48)	-120.6%
EPV	11.38 - 22.44	16.91	619.6%
DDM - Stable	11.33 - 43.18	27.25	1059.7%
DDM - Multi	26.34 - 84.32	40.89	1640.1%