Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Energy
/
VAALCO Energy
EGY
VAALCO Energy
Gabon And Equatorial Guinea Assets Will Capture Secular Energy Demand
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
14 May 25
Updated
08 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$10.00
63.0% undervalued
intrinsic discount
08 Aug
US$3.70
Loading
1Y
-44.5%
7D
-1.3%
Author's Valuation
US$10.0
63.0% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$10.0
63.0% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-139m
524m
2014
2017
2020
2023
2025
2026
2028
Revenue US$524.4m
Earnings US$35.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.88%
Oil and Gas revenue growth rate
7.64%
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
7.33%
Calculation
US$35.33m
Earnings '28
x
36.18x
PE Ratio '28
=
US$1.28b
Market Cap '28
US$1.28b
Market Cap '28
/
104.05m
No. shares '28
=
US$12.28
Share Price '28
US$12.28
Share Price '28
Discounted to 2025 @ 7.12% p.a.
=
US$10.00
Fair Value '25