As of 2024-12-11, the Intrinsic Value of APA Corp (US) (APA) is
67.34 USD. This APA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.26 USD, the upside of APA Corp (US) is
202.50%.
The range of the Intrinsic Value is 52.90 - 90.19 USD
67.34 USD
Intrinsic Value
APA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
52.90 - 90.19 |
67.34 |
202.5% |
| DCF (Growth 10y) |
60.84 - 99.75 |
75.99 |
241.4% |
| DCF (EBITDA 5y) |
43.53 - 59.18 |
50.57 |
127.2% |
| DCF (EBITDA 10y) |
54.03 - 74.23 |
63.01 |
183.1% |
| Fair Value |
30.04 - 30.04 |
30.04 |
34.97% |
| P/E |
51.38 - 83.87 |
65.55 |
194.5% |
| EV/EBITDA |
30.32 - 61.88 |
41.53 |
86.6% |
| EPV |
85.79 - 123.17 |
104.48 |
369.4% |
| DDM - Stable |
30.56 - 64.79 |
47.68 |
114.2% |
| DDM - Multi |
35.98 - 61.37 |
45.52 |
104.5% |
APA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,235.09 |
| Beta |
0.32 |
| Outstanding shares (mil) |
369.95 |
| Enterprise Value (mil) |
14,543.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.55% |
| Cost of Debt |
4.92% |
| WACC |
8.51% |