As of 2025-05-25, the Intrinsic Value of Savannah Energy PLC (SAVE.L) is 310.51 GBP. This SAVE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.45 GBP, the upside of Savannah Energy PLC is 4,714.10%.
The range of the Intrinsic Value is 244.40 - 421.17 GBP
Based on its market price of 6.45 GBP and our intrinsic valuation, Savannah Energy PLC (SAVE.L) is undervalued by 4,714.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 244.40 - 421.17 | 310.51 | 4714.1% |
| DCF (Growth 10y) | 367.62 - 629.46 | 465.75 | 7120.9% |
| DCF (EBITDA 5y) | 218.13 - 346.17 | 314.59 | 4777.3% |
| DCF (EBITDA 10y) | 321.88 - 503.67 | 441.02 | 6737.5% |
| Fair Value | -5.39 - -5.39 | -5.39 | -183.49% |
| P/E | (6.25) - (8.29) | (8.35) | -229.4% |
| EV/EBITDA | 30.39 - 117.77 | 81.15 | 1158.2% |
| EPV | 21.14 - 40.29 | 30.72 | 376.2% |
| DDM - Stable | (2.59) - (6.87) | (4.73) | -173.3% |
| DDM - Multi | (25.17) - (63.03) | (37.08) | -675.0% |
| Market Cap (mil) | 103.08 |
| Beta | 0.42 |
| Outstanding shares (mil) | 15.98 |
| Enterprise Value (mil) | 499.57 |
| Market risk premium | 5.98% |
| Cost of Equity | 22.11% |
| Cost of Debt | 5.47% |
| WACC | 7.83% |