As of 2024-12-15, the Intrinsic Value of Vivo Energy PLC (VVO.L) is 211.10 GBP. This VVO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 149.40 GBP, the upside of Vivo Energy PLC is 41.30%.

The range of the Intrinsic Value is 148.57 - 368.68 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	148.57 - 368.68	211.10	41.3%
DCF (Growth 10y)	148.26 - 334.44	201.75	35.0%
DCF (EBITDA 5y)	98.06 - 168.02	125.07	-16.3%
DCF (EBITDA 10y)	112.04 - 178.47	137.72	-7.8%
Fair Value	74.29 - 74.29	74.29	-50.27%
P/E	108.44 - 199.14	153.46	2.7%
EV/EBITDA	116.30 - 288.15	172.05	15.2%
EPV	85.45 - 115.90	100.67	-32.6%
DDM - Stable	124.04 - 336.62	230.33	54.2%
DDM - Multi	89.83 - 179.74	118.81	-20.5%