As of 2024-12-13, the Intrinsic Value of Seplat Petroleum Development Company PLC (SEPL.L) is 328.12 GBP. This SEPL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 194.50 GBP, the upside of Seplat Petroleum Development Company PLC is 68.70%.

The range of the Intrinsic Value is 265.35 - 426.20 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	265.35 - 426.20	328.12	68.7%
DCF (Growth 10y)	278.76 - 430.89	338.45	74.0%
DCF (EBITDA 5y)	469.10 - 661.32	561.63	188.8%
DCF (EBITDA 10y)	443.18 - 644.89	537.04	176.1%
Fair Value	264.27 - 264.27	264.27	35.87%
P/E	194.42 - 194.50	194.46	-0.0%
EV/EBITDA	591.00 - 917.20	743.92	282.5%
EPV	229.15 - 317.01	273.08	40.4%
DDM - Stable	80.06 - 148.40	114.23	-41.3%
DDM - Multi	160.32 - 217.83	183.93	-5.4%