As of 2024-12-15, the Intrinsic Value of Antero Resources Corp (AR) is
38.85 USD. This AR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.37 USD, the upside of Antero Resources Corp is
20.00%.
The range of the Intrinsic Value is 22.69 - 109.89 USD
38.85 USD
Intrinsic Value
AR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.69 - 109.89 |
38.85 |
20.0% |
| DCF (Growth 10y) |
28.77 - 126.23 |
46.93 |
45.0% |
| DCF (EBITDA 5y) |
17.47 - 30.02 |
21.28 |
-34.3% |
| DCF (EBITDA 10y) |
22.15 - 36.97 |
26.92 |
-16.8% |
| Fair Value |
3.62 - 3.62 |
3.62 |
-88.83% |
| P/E |
1.59 - 16.22 |
7.44 |
-77.0% |
| EV/EBITDA |
6.61 - 28.66 |
15.57 |
-51.9% |
| EPV |
42.37 - 57.80 |
50.08 |
54.7% |
| DDM - Stable |
1.90 - 10.03 |
5.96 |
-81.6% |
| DDM - Multi |
24.69 - 101.17 |
39.64 |
22.5% |
AR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,072.25 |
| Beta |
1.33 |
| Outstanding shares (mil) |
311.16 |
| Enterprise Value (mil) |
11,697.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.32% |
| Cost of Debt |
7.89% |
| WACC |
7.18% |