As of 2024-12-15, the Intrinsic Value of Centennial Resource Development Inc (CDEV) is
14.83 USD. This CDEV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.62 USD, the upside of Centennial Resource Development Inc is
94.60%.
The range of the Intrinsic Value is 11.75 - 19.40 USD
14.83 USD
Intrinsic Value
CDEV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.75 - 19.40 |
14.83 |
94.6% |
| DCF (Growth 10y) |
11.04 - 17.43 |
13.64 |
79.0% |
| DCF (EBITDA 5y) |
4.08 - 5.80 |
4.84 |
-36.5% |
| DCF (EBITDA 10y) |
6.82 - 9.02 |
7.81 |
2.5% |
| Fair Value |
72.89 - 72.89 |
72.89 |
856.58% |
| P/E |
6.16 - 10.23 |
8.02 |
5.3% |
| EV/EBITDA |
(1.21) - 6.40 |
2.01 |
-73.6% |
| EPV |
24.23 - 33.68 |
28.96 |
280.0% |
| DDM - Stable |
8.35 - 15.48 |
11.91 |
56.3% |
| DDM - Multi |
5.35 - 8.17 |
6.50 |
-14.7% |
CDEV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,172.15 |
| Beta |
4.92 |
| Outstanding shares (mil) |
285.06 |
| Enterprise Value (mil) |
4,213.94 |
| Market risk premium |
5.00% |
| Cost of Equity |
13.33% |
| Cost of Debt |
5.65% |
| WACC |
9.22% |