Panoro Energy

West African Geopolitical Risks Will Hamper Production But Unlock Value

AnalystLowTarget

Not Invested

Community Contributor

Published

14 Jul 25

AnalystLowTarget's Fair Value

NOK 26.84

14.3% undervalued

04 Sep

NOK 23.00

-16.4%

2.0%

-16.4%

2.0%

You can edit this narrative until Jul 14 10:09 PM. Then, changes will post as Updates.

Author's Valuation

NOK 26.84

14.3% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

NOK 26.84

14.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

9.23%

Oil and Gas revenue growth rate

19.79%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.04%

Calculation

US$43.29m

Earnings '28

7.48x

PE Ratio '28

US$323.66m

Market Cap '28

US$323.66m

Market Cap '28

98.92m

No. shares '28

US$3.27

Share Price '28

US$3.27 Share Price '28

Discounted to 2025 @ 6.91% p.a.

US$2.68

Fair Value '25

US$2.68 Fair Value '25

Converted to NOK @ 10.0421 USD/NOK Exchange Rate

NOK 26.91

Fair Value '25