As of 2025-05-25, the Intrinsic Value of Tullow Oil PLC (TLW.L) is 155.15 GBP. This TLW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.58 GBP, the upside of Tullow Oil PLC is 1,042.50%.
The range of the Intrinsic Value is 115.03 - 214.21 GBP
Based on its market price of 13.58 GBP and our intrinsic valuation, Tullow Oil PLC (TLW.L) is undervalued by 1,042.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 115.03 - 214.21 | 155.15 | 1042.5% |
| DCF (Growth 10y) | 138.15 - 239.23 | 179.28 | 1220.2% |
| DCF (EBITDA 5y) | 1.19 - 18.95 | 10.25 | -24.5% |
| DCF (EBITDA 10y) | 56.34 - 84.06 | 69.80 | 414.0% |
| Fair Value | 58.48 - 58.48 | 58.48 | 330.64% |
| P/E | 15.38 - 97.90 | 41.68 | 206.9% |
| EV/EBITDA | (43.55) - 8.10 | (19.09) | -240.6% |
| EPV | 282.45 - 398.06 | 340.26 | 2405.6% |
| DDM - Stable | 3.60 - 6.86 | 5.23 | -61.5% |
| DDM - Multi | 7.63 - 13.65 | 9.95 | -26.7% |
| Market Cap (mil) | 203.65 |
| Beta | 1.80 |
| Outstanding shares (mil) | 15.00 |
| Enterprise Value (mil) | 2,063.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 44.27% |
| Cost of Debt | 6.17% |
| WACC | 8.82% |