As of 2024-12-13, the Intrinsic Value of Tullow Oil PLC (TLW.L) is 93.95 GBP. This TLW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.00 GBP, the upside of Tullow Oil PLC is 261.40%.

The range of the Intrinsic Value is 55.39 - 155.09 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	55.39 - 155.09	93.95	261.4%
DCF (Growth 10y)	75.79 - 179.13	115.99	346.1%
DCF (EBITDA 5y)	(51.90) - (31.08)	(968.84)	-123450.0%
DCF (EBITDA 10y)	(2.70) - 25.71	7.95	-69.4%
Fair Value	4.22 - 4.22	4.22	-83.77%
P/E	4.15 - 20.98	10.02	-61.5%
EV/EBITDA	(87.67) - (49.23)	(67.47)	-359.5%
EPV	281.52 - 431.00	356.26	1270.2%
DDM - Stable	1.29 - 3.15	2.22	-91.5%
DDM - Multi	4.10 - 9.69	5.92	-77.2%