As of 2025-05-19, the Intrinsic Value of Antero Resources Corp (AR) is 8.16 USD. This AR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.80 USD, the upside of Antero Resources Corp is -79.50%.
The range of the Intrinsic Value is 3.87 - 21.29 USD
Based on its market price of 39.80 USD and our intrinsic valuation, Antero Resources Corp (AR) is overvalued by 79.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.87 - 21.29 | 8.16 | -79.5% |
| DCF (Growth 10y) | 7.34 - 29.50 | 12.83 | -67.8% |
| DCF (EBITDA 5y) | 8.94 - 18.69 | 12.22 | -69.3% |
| DCF (EBITDA 10y) | 9.82 - 20.22 | 13.38 | -66.4% |
| Fair Value | 18.40 - 18.40 | 18.40 | -53.77% |
| P/E | 1.31 - 8.13 | 4.22 | -89.4% |
| EV/EBITDA | 9.17 - 23.73 | 13.74 | -65.5% |
| EPV | 41.44 - 53.67 | 47.55 | 19.5% |
| DDM - Stable | 8.45 - 33.21 | 20.83 | -47.7% |
| DDM - Multi | 8.34 - 25.68 | 12.62 | -68.3% |
| Market Cap (mil) | 12,375.41 |
| Beta | 1.12 |
| Outstanding shares (mil) | 310.94 |
| Enterprise Value (mil) | 13,663.89 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.05% |
| Cost of Debt | 7.41% |
| WACC | 7.78% |