VAALCO Energy

Vaalco Energy delivered a mixed Q2 2025 performance

Wane_Investment_House

Invested

Community Contributor

Published

26 Jan 25

Updated

11 Aug 25

Views

191

n/a

Wane_Investment_House's Fair Value

n/a

-20.4%

-2.3%

-20.4%

-2.3%

You can edit this narrative until Aug 11 10:35 PM. Then, changes will post as Updates.

Author's Valuation

US$4.523.8% undervalued

Wane_Investment_House's Fair Value

Narrative

Updates6

Shared on 11 Aug 25

WaneInvestmentHouse has decreased revenue growth from 16.6% to 7.5% and decreased shares outstanding growth rate from 0.1% to -0.0%.

Shared on 05 May 25

Fair value Decreased 10%

WaneInvestmentHouse has increased revenue growth from 11.3% to 16.6%.

Shared on 14 Mar 25

Fair value Decreased 17%

WaneInvestmentHouse has decreased revenue growth from 13.2% to 11.3%.

Shared on 26 Feb 25

Fair value Decreased 15%

WaneInvestmentHouse has decreased revenue growth from 16.9% to 13.2%.

Shared on 05 Feb 25

WaneInvestmentHouse has decreased revenue growth from 18.9% to 16.9%.

Shared on 28 Jan 25

Fair value Increased 0.86%

WaneInvestmentHouse made no meaningful changes to valuation assumptions.

Wane_Investment_House'sFair Value

US$4.5

23.8% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

13.70%

Oil and Gas revenue growth rate

0.92%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.96%

Calculation

US$111.50m

Earnings '27

4.98x

PE Ratio '27

US$555.01m

Market Cap '27

US$555.01m

Market Cap '27

99.61m

No. shares '27

US$5.57

Share Price '27

US$5.57 Share Price '27

Discounted to 2024 @ 7.38% p.a.

US$4.50

Fair Value '24