Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Energy
/
Capricorn Energy
CNE
Capricorn Energy
Egypt Production Decline Will Squeeze Cash Flows But Spur Hope
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
12 Aug 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
UK£2.53
15.4% undervalued
intrinsic discount
16 Aug
UK£2.14
1Y
-7.0%
7D
0%
Loading
1Y
-7.0%
7D
0%
Author's Valuation
UK£2.5
15.4% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
UK£2.5
15.4% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-549m
877m
2014
2017
2020
2023
2025
2026
2028
Revenue US$130.7m
Earnings US$12.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
0.14%
Oil and Gas revenue growth rate
8.15%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.74%
Calculation
US$12.23m
Earnings '28
x
19.28x
PE Ratio '28
=
US$235.71m
Market Cap '28
US$235.71m
Market Cap '28
/
55.17m
No. shares '28
=
US$4.27
Share Price '28
US$4.27
Share Price '28
Discounted to 2025 @ 7.72% p.a.
=
US$3.42
Fair Value '25
US$3.42
Fair Value '25
Converted to GBP @ 0.7377 USD/GBP Exchange Rate
=
UK£2.52
Fair Value '25
