Is CEIX undervalued or overvalued?
As of 2025-03-25, the Intrinsic Value of CONSOL Energy Inc (CEIX) is 222.43 USD. This CEIX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.61 USD, the upside of CONSOL Energy Inc is 123.30%. This means that CEIX is undervalued by 123.30%.
The range of the Intrinsic Value is 190.82 - 268.38 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 190.82 - 268.38 | 222.43 | 123.3% |
| DCF (Growth 10y) | 252.41 - 356.49 | 294.96 | 196.1% |
| DCF (EBITDA 5y) | 272.88 - 334.43 | 307.57 | 208.8% |
| DCF (EBITDA 10y) | 321.44 - 417.12 | 370.57 | 272.0% |
| Fair Value | 271.96 - 271.96 | 271.96 | 173.03% |
| P/E | 100.30 - 100.30 | 100.30 | 0.7% |
| EV/EBITDA | 97.64 - 194.03 | 149.95 | 50.5% |
| EPV | 285.78 - 368.25 | 327.02 | 228.3% |
| DDM - Stable | 60.82 - 112.71 | 86.76 | -12.9% |
| DDM - Multi | 140.33 - 207.22 | 167.68 | 68.3% |
| Market Cap (mil) | 4,011.28 |
| Beta | 1.27 |
| Outstanding shares (mil) | 40.27 |
| Enterprise Value (mil) | 4,011.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.49% |
| Cost of Debt | 6.03% |
| WACC | 10.20% |