MRS Oil Nigeria

MRS Oil Nigeria Plc: A Challenging Transition

WaneInvestmentHouse

Not Invested

Community Contributor

Published

28 Mar 25

Updated

15 Apr 25

WaneInvestmentHouse's Fair Value

₦189.58

21.1% undervalued

15 Apr

₦149.50

12.7%

Author's Valuation

₦189.6

21.1% undervalued

WaneInvestmentHouse's Fair Value

Narrative

Updates1

Shared on03 Apr 25

WaneInvestmentHouse made no meaningful changes to valuation assumptions.

WaneInvestmentHouse'sFair Value

₦189.6

21.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.00%

Oil and Gas revenue growth rate

7.69%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

25.40%

Calculation

₦29.09b

Earnings '27

4.80x

PE Ratio '27

₦139.63b

Market Cap '27

₦139.63b

Market Cap '27

342.88m

No. shares '27

₦407.23

Share Price '27

₦407.23 Share Price '27

Discounted to 2024 @ 29.03% p.a.

₦189.58

Fair Value '24