Pharos Energy PLC
LSE:PHAR

Watchlist Manager
Pharos Energy PLC Logo
Pharos Energy PLC
LSE:PHAR
Watchlist
Price: 21 GBX 0.48% Market Closed
Market Cap: 87.4m GBP

Relative Value

The Relative Value of one PHAR stock under the Base Case scenario is 19.28 GBX. Compared to the current market price of 21 GBX, Pharos Energy PLC is Overvalued by 8%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

PHAR Relative Value
Base Case
19.28 GBX
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

PHAR Competitors Multiples
Pharos Energy PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Pharos Energy PLC
LSE:PHAR
86.9m GBP 0 0.3 -0 -0
US
Conocophillips
NYSE:COP
121.3B USD 2 13.5 5.7 10.7
CN
CNOOC Ltd
SSE:600938
810.8B CNY 2 6.6 3.5 3.5
CA
Canadian Natural Resources Ltd
TSX:CNQ
99.5B CAD 2.6 15 6.2 11.4
PK
Oil and Gas Development Co Ltd
LSE:37OC
59.6B USD 42.6 99.7 21 059.3 25 089.5
US
EOG Resources Inc
NYSE:EOG
57.3B USD 2.6 10.5 5.3 8.3
US
Hess Corp
NYSE:HES
46.1B USD 3.7 20.7 8.2 13.4
US
Pioneer Natural Resources Co
LSE:0KIX
46B USD 2.4 9.4 5.4 7.8
US
Diamondback Energy Inc
NASDAQ:FANG
43.4B USD 2.8 10.4 5.7 10.6
US
EQT Corp
NYSE:EQT
31.5B USD 4.1 18 7.7 15.2
US
Continental Resources Inc
F:C5L
25.8B EUR 3.4 8.4 5.7 7.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Pharos Energy PLC
LSE:PHAR
Average EV/EBITDA: 2 111.3
Negative Multiple: -0
-2%
N/A
US
Conocophillips
NYSE:COP
5.7
7%
0.8
CN
C
CNOOC Ltd
SSE:600938
3.5
12%
0.3
CA
Canadian Natural Resources Ltd
TSX:CNQ
6.2
5%
1.2
PK
O
Oil and Gas Development Co Ltd
LSE:37OC
21 059.3
N/A N/A
US
EOG Resources Inc
NYSE:EOG
5.3
4%
1.3
US
Hess Corp
NYSE:HES
8.2
8%
1
US
P
Pioneer Natural Resources Co
LSE:0KIX
5.4
4%
1.3
US
Diamondback Energy Inc
NASDAQ:FANG
5.7
13%
0.4
US
EQT Corp
NYSE:EQT
7.7
42%
0.2
US
C
Continental Resources Inc
F:C5L
5.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Pharos Energy PLC
LSE:PHAR
Average EV/EBIT: 2 517.8
Negative Multiple: -0
6%
N/A
US
Conocophillips
NYSE:COP
10.7
7%
1.5
CN
C
CNOOC Ltd
SSE:600938
3.5
-3%
N/A
CA
Canadian Natural Resources Ltd
TSX:CNQ
11.4
0%
N/A
PK
O
Oil and Gas Development Co Ltd
LSE:37OC
25 089.5
N/A N/A
US
EOG Resources Inc
NYSE:EOG
8.3
-1%
N/A
US
Hess Corp
NYSE:HES
13.4
8%
1.7
US
P
Pioneer Natural Resources Co
LSE:0KIX
7.8
2%
3.9
US
Diamondback Energy Inc
NASDAQ:FANG
10.6
6%
1.8
US
EQT Corp
NYSE:EQT
15.2
139%
0.1
US
C
Continental Resources Inc
F:C5L
7.7
N/A N/A