AR
Antero Resources Corp
Price:  
25.70 
USD
Volume:  
4,339,618.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AR Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Antero Resources Corp (AR) is 32.48 USD. This AR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.70 USD, the upside of Antero Resources Corp is %.

The range of the Intrinsic Value is 20.76 - 67.58 USD

25.70 USD
Stock Price
32.48 USD
Intrinsic Value
Intrinsic Value Details

AR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.76 - 67.58 32.48 26.4%
DCF (Growth 10y) 31.37 - 93.41 47.00 82.9%
DCF (EBITDA 5y) 18.10 - 26.18 20.89 -18.7%
DCF (EBITDA 10y) 24.84 - 35.75 28.84 12.2%
Fair Value 20.20 - 20.20 20.20 -21.39%
P/E 6.50 - 13.66 9.40 -63.4%
EV/EBITDA 9.92 - 15.25 12.09 -53.0%
EPV 40.79 - 53.06 46.93 82.6%
DDM - Stable 8.72 - 29.71 19.22 -25.2%
DDM - Multi 24.58 - 65.73 35.86 39.5%

AR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,723.88
Beta 0.95
Outstanding shares (mil) 300.54
Enterprise Value (mil) 9,265.25
Market risk premium 4.60%
Cost of Equity 8.47%
Cost of Debt 4.94%
WACC 7.85%