As of 2024-12-15, the Intrinsic Value of San Leon Energy PLC (SLE.L) is 21,451.46 GBP. This SLE.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 16.50 GBP, the upside of San Leon Energy PLC is 129,908.90%.

The range of the Intrinsic Value is 14,426.63 - 33,501.85 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	(124,852.17) - (30,385.90)	(48,745.74)	-295528.7%
DCF (Growth 10y)	(15,634,864.84) - (70,394,692.71)	(26,248,610.84)	-159082590.0%
DCF (EBITDA 5y)	14,426.63 - 33,501.85	21,451.46	129908.9%
DCF (EBITDA 10y)	9,484,326.54 - 23,651,797.64	14,590,807.35	88429035.5%
Fair Value	22.92 - 22.92	22.92	38.90%
P/E	40.89 - 299.51	174.05	954.8%
EV/EBITDA	(0.75) - 49.38	19.60	18.8%
EPV	(20.48) - (27.02)	(23.75)	-243.9%
DDM - Stable	59.31 - 319.20	189.26	1047.0%
DDM - Multi	199,577.42 - 832,895.90	321,875.55	1950660.9%