As of 2026-09-29, the Intrinsic Value of Antero Resources Corp (AR) is 54.91 USD. This AR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.34 USD, the upside of Antero Resources Corp is 59.90%.
The range of the Intrinsic Value is 37.60 - 95.12 USD
Based on its market price of 34.34 USD and our intrinsic valuation, Antero Resources Corp (AR) is undervalued by 59.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.60 - 95.12 | 54.91 | 59.9% |
| DCF (Growth 10y) | 44.25 - 106.93 | 63.17 | 83.9% |
| DCF (EBITDA 5y) | 23.81 - 32.72 | 29.01 | -15.5% |
| DCF (EBITDA 10y) | 31.94 - 44.37 | 38.67 | 12.6% |
| Fair Value | 88.13 - 88.13 | 88.13 | 156.63% |
| P/E | 27.38 - 41.24 | 34.99 | 1.9% |
| EV/EBITDA | 23.37 - 32.64 | 28.43 | -17.2% |
| EPV | 42.22 - 71.40 | 56.81 | 65.4% |
| DDM - Stable | 51.33 - 154.31 | 102.82 | 199.4% |
| DDM - Multi | 42.97 - 102.46 | 60.78 | 77.0% |
| Market Cap (mil) | 10,557.49 |
| Beta | -1.09 |
| Outstanding shares (mil) | 307.44 |
| Enterprise Value (mil) | 13,174.39 |
| Market risk premium | 4.60% |
| Cost of Equity | 3.93% |
| Cost of Debt | 6.05% |
| WACC | 3.99% |