As of 2024-12-14, the Intrinsic Value of CONSOL Energy Inc (CEIX) is
340.27 USD. This CEIX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 116.48 USD, the upside of CONSOL Energy Inc is
192.10%.
The range of the Intrinsic Value is 290.02 - 414.43 USD
340.27 USD
Intrinsic Value
CEIX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
290.02 - 414.43 |
340.27 |
192.1% |
| DCF (Growth 10y) |
388.09 - 555.66 |
455.97 |
291.5% |
| DCF (EBITDA 5y) |
346.45 - 525.20 |
434.64 |
273.1% |
| DCF (EBITDA 10y) |
436.11 - 662.08 |
542.47 |
365.7% |
| Fair Value |
351.01 - 351.01 |
351.01 |
201.35% |
| P/E |
145.06 - 219.87 |
202.09 |
73.5% |
| EV/EBITDA |
117.88 - 304.46 |
186.29 |
59.9% |
| EPV |
435.05 - 561.23 |
498.14 |
327.7% |
| DDM - Stable |
92.81 - 174.31 |
133.56 |
14.7% |
| DDM - Multi |
218.40 - 325.72 |
261.95 |
124.9% |
CEIX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,423.35 |
| Beta |
1.01 |
| Outstanding shares (mil) |
29.39 |
| Enterprise Value (mil) |
3,293.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.42% |
| Cost of Debt |
6.03% |
| WACC |
9.17% |