As of 2024-12-14, the Intrinsic Value of Union Jack Oil PLC (UJO.L) is
54.93 GBP. This UJO.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 10.75 GBP, the upside of Union Jack Oil PLC is
411.00%.
The range of the Intrinsic Value is 17.22 - 98.28 GBP
54.93 GBP
Intrinsic Value
UJO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3,819.70) - (257.72) |
(460.59) |
-4384.6% |
| DCF (Growth 10y) |
(152.63) - (1,668.56) |
(240.13) |
-2333.8% |
| DCF (EBITDA 5y) |
17.22 - 98.28 |
54.93 |
411.0% |
| DCF (EBITDA 10y) |
16.58 - 139.30 |
71.02 |
560.6% |
| Fair Value |
25.84 - 25.84 |
25.84 |
140.37% |
| P/E |
3.34 - 10.44 |
7.08 |
-34.2% |
| EV/EBITDA |
6.42 - 25.18 |
11.80 |
9.7% |
| EPV |
(18.36) - (27.44) |
(22.90) |
-313.0% |
| DDM - Stable |
9.08 - 62.25 |
35.66 |
231.8% |
| DDM - Multi |
11.07 - 59.16 |
18.66 |
73.6% |
UJO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11.19 |
| Beta |
-0.60 |
| Outstanding shares (mil) |
1.04 |
| Enterprise Value (mil) |
8.04 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.73% |
| Cost of Debt |
5.00% |
| WACC |
6.39% |