As of 2024-12-15, the Intrinsic Value of Serica Energy PLC (SQZ.L) is 1,163.55 GBP. This SQZ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.20 GBP, the upside of Serica Energy PLC is 748.10%.

The range of the Intrinsic Value is 1,016.14 - 1,370.54 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,016.14 - 1,370.54	1,163.55	748.1%
DCF (Growth 10y)	1,196.04 - 1,594.70	1,362.66	893.2%
DCF (EBITDA 5y)	497.56 - 609.22	538.74	292.7%
DCF (EBITDA 10y)	790.32 - 940.22	850.37	519.8%
Fair Value	711.40 - 711.40	711.40	418.51%
P/E	63.17 - 284.16	145.40	6.0%
EV/EBITDA	148.32 - 556.58	252.96	84.4%
EPV	728.20 - 895.44	811.82	491.7%
DDM - Stable	150.64 - 274.15	212.40	54.8%
DDM - Multi	744.74 - 996.92	849.55	519.2%