
Zephyr Energy PLC
LSE:ZPHR

Intrinsic Value
The intrinsic value of one
ZPHR
stock under the Base Case scenario is
14.92
GBX.
Compared to the current market price of 4.2 GBX,
Zephyr Energy PLC
is
Undervalued by 72%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Zephyr Energy PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Zephyr Energy PLC
Balance Sheet Decomposition
Zephyr Energy PLC
Current Assets | 12.7m |
Cash & Short-Term Investments | 1.1m |
Receivables | 11.5m |
Other Current Assets | 83k |
Non-Current Assets | 98m |
PP&E | 98m |
Free Cash Flow Analysis
Zephyr Energy PLC
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Zephyr Energy PLC
Revenue
|
25.4m
USD
|
Cost of Revenue
|
-17.8m
USD
|
Gross Profit
|
7.6m
USD
|
Operating Expenses
|
-9.1m
USD
|
Operating Income
|
-1.5m
USD
|
Other Expenses
|
-2.7m
USD
|
Net Income
|
-4.2m
USD
|
ZPHR Profitability Score
Profitability Due Diligence
Zephyr Energy PLC's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Zephyr Energy PLC's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
ZPHR Solvency Score
Solvency Due Diligence
Zephyr Energy PLC's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
Zephyr Energy PLC's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ZPHR Price Targets Summary
Zephyr Energy PLC
According to Wall Street analysts, the average 1-year price target for
ZPHR
is 13.16 GBX
with a low forecast of 12.12 GBX and a high forecast of 14.39 GBX.
Dividends
Current shareholder yield for ZPHR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ZPHR
stock under the Base Case scenario is
14.92
GBX.
Compared to the current market price of 4.2 GBX,
Zephyr Energy PLC
is
Undervalued by 72%.