Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Energy
/
Diversified Energy
DEC
Diversified Energy
Rising Decarbonization And Legacy Costs Will Erode Future Performance
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
01 Aug 25
Updated
01 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
UK£10.40
6.8% overvalued
intrinsic discount
01 Aug
UK£11.10
Loading
1Y
0.8%
7D
-3.6%
Author's Valuation
UK£10.4
6.8% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
UK£10.4
6.8% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-1b
2b
2014
2017
2020
2023
2025
2026
2028
Revenue US$849.6m
Earnings US$92.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
19.14%
Oil and Gas revenue growth rate
8.09%
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
8.84%
Calculation
US$92.94m
Earnings '28
x
11.67x
PE Ratio '28
=
US$1.08b
Market Cap '28
US$1.08b
Market Cap '28
/
62.84m
No. shares '28
=
US$17.26
Share Price '28
US$17.26
Share Price '28
Discounted to 2025 @ 8.03% p.a.
=
US$13.69
Fair Value '25
US$13.69
Fair Value '25
Converted to GBP @ 0.7595 USD/GBP Exchange Rate
=
UK£10.40
Fair Value '25
