As of 2024-12-13, the Intrinsic Value of Volga Gas PLC (VGAS.L) is
11.55 GBP. This VGAS.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 23.50 GBP, the upside of Volga Gas PLC is
-50.90%.
The range of the Intrinsic Value is 9.49 - 13.69 GBP
11.55 GBP
Intrinsic Value
VGAS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(118.13) - (24.54) |
(43.68) |
-285.9% |
| DCF (Growth 10y) |
(9.13) - (47.23) |
(16.98) |
-172.3% |
| DCF (EBITDA 5y) |
9.49 - 13.69 |
11.55 |
-50.9% |
| DCF (EBITDA 10y) |
6.75 - 11.36 |
8.95 |
-61.9% |
| Fair Value |
16.57 - 16.57 |
16.57 |
-29.48% |
| P/E |
(27.33) - (45.89) |
(39.50) |
-268.1% |
| EV/EBITDA |
16.81 - 82.67 |
43.12 |
83.5% |
| EPV |
34.55 - 38.60 |
36.58 |
55.6% |
| DDM - Stable |
(121.86) - (400.53) |
(261.19) |
-1211.5% |
| DDM - Multi |
(15.01) - (38.56) |
(21.63) |
-192.0% |
VGAS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18.99 |
| Beta |
0.91 |
| Outstanding shares (mil) |
0.81 |
| Enterprise Value (mil) |
10.66 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.24% |
| Cost of Debt |
5.00% |
| WACC |
6.56% |