Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Energy
/
VAALCO Energy
EGY
VAALCO Energy
Energy Shifts And West Africa Risks Will Test Oil Resilience
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 1 Analyst
Published
17 May 25
Updated
23 Jul 25
3
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$6.50
39.1% undervalued
intrinsic discount
23 Jul
US$3.96
Loading
1Y
-37.4%
7D
7.0%
Author's Valuation
US$6.5
39.1% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$6.5
39.1% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-139m
515m
2014
2017
2020
2023
2025
2026
2028
Revenue US$515.5m
Earnings US$35.6m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.88%
Oil and Gas revenue growth rate
7.44%
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
7.31%
Calculation
US$35.61m
Earnings '28
x
23.02x
PE Ratio '28
=
US$819.80m
Market Cap '28
US$819.80m
Market Cap '28
/
104.05m
No. shares '28
=
US$7.88
Share Price '28
US$7.88
Share Price '28
Discounted to 2025 @ 6.64% p.a.
=
US$6.50
Fair Value '25
