As of 2025-05-05, the Intrinsic Value of Amplify Energy Corp (AMPY) is 11.13 USD. This AMPY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.77 USD, the upside of Amplify Energy Corp is 301.70%.
The range of the Intrinsic Value is 8.00 - 17.19 USD
Based on its market price of 2.77 USD and our intrinsic valuation, Amplify Energy Corp (AMPY) is undervalued by 301.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.00 - 17.19 | 11.13 | 301.7% |
| DCF (Growth 10y) | 9.09 - 17.90 | 12.12 | 337.6% |
| DCF (EBITDA 5y) | 3.59 - 5.15 | 4.37 | 57.6% |
| DCF (EBITDA 10y) | 5.86 - 8.00 | 6.88 | 148.3% |
| Fair Value | 0.44 - 0.44 | 0.44 | -84.12% |
| P/E | 0.64 - 3.31 | 2.09 | -24.5% |
| EV/EBITDA | (3.20) - 3.35 | (0.48) | -117.5% |
| EPV | 24.84 - 34.03 | 29.44 | 962.7% |
| DDM - Stable | 0.45 - 1.15 | 0.80 | -71.1% |
| DDM - Multi | 2.61 - 5.62 | 3.60 | 30.1% |
| Market Cap (mil) | 111.74 |
| Beta | 0.87 |
| Outstanding shares (mil) | 40.34 |
| Enterprise Value (mil) | 238.74 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.33% |
| Cost of Debt | 6.52% |
| WACC | 9.11% |