As of 2025-07-06, the Intrinsic Value of Union Jack Oil PLC (UJO.L) is 103.54 GBP. This UJO.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 9.50 GBP, the upside of Union Jack Oil PLC is 989.80%.
The range of the Intrinsic Value is 9.19 - 209.47 GBP
Based on its market price of 9.50 GBP and our intrinsic valuation, Union Jack Oil PLC (UJO.L) is undervalued by 989.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,778.88) - (335.50) | (542.64) | -5812.0% |
| DCF (Growth 10y) | (292.22) - (1,354.85) | (445.81) | -4792.8% |
| DCF (EBITDA 5y) | 9.19 - 209.47 | 103.54 | 989.8% |
| DCF (EBITDA 10y) | 15.25 - 358.61 | 171.25 | 1702.7% |
| Fair Value | 15.64 - 15.64 | 15.64 | 64.65% |
| P/E | 4.61 - 8.64 | 6.33 | -33.3% |
| EV/EBITDA | 3.36 - 30.77 | 16.96 | 78.6% |
| EPV | (13.72) - (18.20) | (15.96) | -268.0% |
| DDM - Stable | 5.77 - 31.02 | 18.39 | 93.6% |
| DDM - Multi | 16.66 - 69.41 | 26.85 | 182.6% |
| Market Cap (mil) | 9.86 |
| Beta | 0.28 |
| Outstanding shares (mil) | 1.04 |
| Enterprise Value (mil) | 7.33 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.70% |
| Cost of Debt | 5.00% |
| WACC | 6.52% |