As of 2025-07-14, the Intrinsic Value of Bonanza Creek Energy Inc (BCEI) is 4.94 USD. This BCEI valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 56.10 USD, the upside of Bonanza Creek Energy Inc is -91.20%.
The range of the Intrinsic Value is (35.07) - 23.69 USD
Based on its market price of 56.10 USD and our intrinsic valuation, Bonanza Creek Energy Inc (BCEI) is overvalued by 91.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,863.05) - (475.13) | (743.08) | -1424.6% |
| DCF (Growth 10y) | (1,626.32) - (7,432.47) | (2,739.98) | -4984.1% |
| DCF (EBITDA 5y) | (35.07) - 23.69 | 4.94 | -91.2% |
| DCF (EBITDA 10y) | (154.60) - 127.82 | 16.92 | -69.8% |
| Fair Value | 14.56 - 14.56 | 14.56 | -74.05% |
| P/E | 14.51 - 62.48 | 37.62 | -32.9% |
| EV/EBITDA | 29.13 - 52.61 | 42.99 | -23.4% |
| EPV | 9.58 - 19.63 | 14.61 | -74.0% |
| DDM - Stable | 9.95 - 53.66 | 31.81 | -43.3% |
| DDM - Multi | 147.47 - 648.71 | 243.84 | 334.7% |
| Market Cap (mil) | 1,731.86 |
| Beta | 1.99 |
| Outstanding shares (mil) | 30.87 |
| Enterprise Value (mil) | 1,906.45 |
| Market risk premium | 4.24% |
| Cost of Equity | 9.43% |
| Cost of Debt | 4.25% |
| WACC | 9.43% |