As of 2025-07-10, the Intrinsic Value of Serica Energy PLC (SQZ.L) is 642.59 GBP. This SQZ.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.40 GBP, the upside of Serica Energy PLC is 286.20%.
The range of the Intrinsic Value is 545.80 - 782.63 GBP
Based on its market price of 166.40 GBP and our intrinsic valuation, Serica Energy PLC (SQZ.L) is undervalued by 286.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 545.80 - 782.63 | 642.59 | 286.2% |
| DCF (Growth 10y) | 760.98 - 1,097.05 | 898.66 | 440.1% |
| DCF (EBITDA 5y) | 333.58 - 479.69 | 389.72 | 134.2% |
| DCF (EBITDA 10y) | 545.41 - 747.73 | 625.61 | 276.0% |
| Fair Value | 580.71 - 580.71 | 580.71 | 248.98% |
| P/E | 148.66 - 400.97 | 215.50 | 29.5% |
| EV/EBITDA | 143.98 - 363.27 | 245.59 | 47.6% |
| EPV | 483.49 - 624.85 | 554.17 | 233.0% |
| DDM - Stable | 120.79 - 227.69 | 174.24 | 4.7% |
| DDM - Multi | 415.12 - 579.11 | 481.92 | 189.6% |
| Market Cap (mil) | 662.13 |
| Beta | 1.29 |
| Outstanding shares (mil) | 3.98 |
| Enterprise Value (mil) | 737.99 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.82% |
| Cost of Debt | 5.20% |
| WACC | 9.85% |