Diversified Energy

Global Energy Demand Will Support Robust Natural Gas Markets

AnalystHighTarget

Not Invested

Consensus Narrative from 5 Analysts

Published

30 Jul 25

Updated

21 Aug 25

AnalystHighTarget's Fair Value

UK£29.81

59.3% undervalued

21 Aug

UK£12.14

28.1%

8.7%

28.1%

8.7%

Author's Valuation

UK£29.8

59.3% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

UK£29.8

59.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

9.50%

Oil and Gas revenue growth rate

8.15%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.93%

Calculation

US$263.10m

Earnings '28

19.44x

PE Ratio '28

US$5.11b

Market Cap '28

US$5.11b

Market Cap '28

95.27m

No. shares '28

US$53.69

Share Price '28

US$53.69 Share Price '28

Discounted to 2025 @ 10.21% p.a.

US$40.11

Fair Value '25

US$40.11 Fair Value '25

Converted to GBP @ 0.7433 USD/GBP Exchange Rate

UK£29.81

Fair Value '25