As of 2024-12-14, the Intrinsic Value of Savannah Energy PLC (SAVE.L) is
387.37 GBP. This SAVE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.15 GBP, the upside of Savannah Energy PLC is
1,381.40%.
The range of the Intrinsic Value is 329.55 - 468.70 GBP
387.37 GBP
Intrinsic Value
SAVE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
329.55 - 468.70 |
387.37 |
1381.4% |
| DCF (Growth 10y) |
497.03 - 695.78 |
579.88 |
2117.5% |
| DCF (EBITDA 5y) |
207.51 - 395.42 |
316.53 |
1110.4% |
| DCF (EBITDA 10y) |
349.42 - 572.69 |
472.54 |
1707.0% |
| Fair Value |
-6.97 - -6.97 |
-6.97 |
-126.65% |
| P/E |
(6.89) - (10.23) |
(9.55) |
-136.5% |
| EV/EBITDA |
27.63 - 133.00 |
65.20 |
149.3% |
| EPV |
29.53 - 42.79 |
36.16 |
38.3% |
| DDM - Stable |
(6.60) - (12.39) |
(9.49) |
-136.3% |
| DDM - Multi |
(79.70) - (122.17) |
(96.89) |
-470.5% |
SAVE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
343.14 |
| Beta |
-0.00 |
| Outstanding shares (mil) |
13.12 |
| Enterprise Value (mil) |
764.43 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.96% |
| Cost of Debt |
5.47% |
| WACC |
8.08% |