BCEI
Bonanza Creek Energy Inc
Price:  
56.10 
USD
Volume:  
5,057,269.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BCEI Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Bonanza Creek Energy Inc (BCEI) is 14.56 USD. This BCEI valuation is based on the model Peter Lynch Fair Value. With the current market price of 56.10 USD, the upside of Bonanza Creek Energy Inc is %.

56.10 USD
Stock Price
14.56 USD
Intrinsic Value
Intrinsic Value Details

BCEI Intrinsic Value - Valuation Summary

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) (58.49) - (1.65) (1,234.50) -123450.0%
DCF (EBITDA 10y) (245.09) - 6.55 (1,234.50) -123450.0%
Fair Value 14.56 - 14.56 14.56 -74.05%
P/E 17.43 - 59.75 36.69 -34.6%
EV/EBITDA 20.08 - 44.72 32.47 -42.1%
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%

BCEI Intrinsic Value - Key Valuation Metrics

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%