As of 2025-09-14, the Intrinsic Value of Hurricane Energy PLC (HUR.L) is 13.88 GBP. This HUR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.79 GBP, the upside of Hurricane Energy PLC is 78.20%.
The range of the Intrinsic Value is 12.12 - 17.21 GBP
Based on its market price of 7.79 GBP and our intrinsic valuation, Hurricane Energy PLC (HUR.L) is undervalued by 78.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.12 - 17.21 | 13.88 | 78.2% |
| DCF (Growth 10y) | 11.51 - 15.37 | 12.87 | 65.2% |
| DCF (EBITDA 5y) | 9.71 - 10.72 | 10.12 | 29.9% |
| DCF (EBITDA 10y) | 10.51 - 11.89 | 11.09 | 42.4% |
| Fair Value | 20.15 - 20.15 | 20.15 | 158.64% |
| P/E | 12.21 - 24.66 | 18.12 | 132.6% |
| EV/EBITDA | 10.07 - 23.54 | 15.54 | 99.4% |
| EPV | 15.76 - 24.27 | 20.01 | 156.9% |
| DDM - Stable | 20.74 - 51.47 | 36.11 | 363.5% |
| DDM - Multi | 2.23 - 4.82 | 3.11 | -60.1% |
| Market Cap (mil) | 154.92 |
| Beta | 1.90 |
| Outstanding shares (mil) | 19.89 |
| Enterprise Value (mil) | 92.01 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.82% |
| Cost of Debt | 5.50% |
| WACC | 10.44% |