As of 2025-07-16, the Intrinsic Value of Seplat Petroleum Development Company PLC (SEPL.L) is 596.97 GBP. This SEPL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 225.00 GBP, the upside of Seplat Petroleum Development Company PLC is 165.30%.
The range of the Intrinsic Value is 468.56 - 807.12 GBP
Based on its market price of 225.00 GBP and our intrinsic valuation, Seplat Petroleum Development Company PLC (SEPL.L) is undervalued by 165.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 468.56 - 807.12 | 596.97 | 165.3% |
| DCF (Growth 10y) | 936.14 - 1,595.52 | 1,186.39 | 427.3% |
| DCF (EBITDA 5y) | 1,296.61 - 1,891.12 | 1,581.54 | 602.9% |
| DCF (EBITDA 10y) | 1,672.23 - 2,563.48 | 2,084.09 | 826.3% |
| Fair Value | 556.73 - 556.73 | 556.73 | 147.44% |
| P/E | 224.92 - 225.59 | 225.25 | 0.1% |
| EV/EBITDA | 952.25 - 1,358.82 | 1,152.06 | 412.0% |
| EPV | 237.74 - 360.48 | 299.11 | 32.9% |
| DDM - Stable | 159.75 - 292.72 | 226.23 | 0.5% |
| DDM - Multi | 547.06 - 799.62 | 651.08 | 189.4% |
| Market Cap (mil) | 1,292.01 |
| Beta | 0.36 |
| Outstanding shares (mil) | 5.74 |
| Enterprise Value (mil) | 1,899.45 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.80% |
| Cost of Debt | 7.24% |
| WACC | 6.85% |