Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
CNE Capricorn Energy PLC
Capricorn Energy PLC banner

Capricorn Energy PLC
LSE:CNE

Watchlist Manager
Capricorn Energy PLC Logo
Capricorn Energy PLC
LSE:CNE
Watchlist
Price: 420 GBX 0.48% Market Closed
Market Cap: £296.4m
Write Note Create Alert

DCF Value

The DCF Value for Capricorn Energy PLC (CNE) under the Base Case is GBX. Compared with the current market price of 420 GBX, the stock appears .

Key assumptions
CNE DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 9%
Operating Margin 51.6%4.5%
Cash Flow Conversion 48%
Forecast Period 7 years
Model Settings
Template via FCFF
Discount Rate 8.5%
Exit Multiple 1.1x EV/EBIT
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue CNE Research

Summary
CNE intrinsic value, competitors valuation, and company profile.
DCF Valuation
CNE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CNE stock valuation using valuation multiples.
Wall St Estimates
CNE price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CNE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Capricorn Energy PLC listings:
OTC • USD
CRNCY
 OTC • USD
CRNZF
 F • EUR
FKG0