As of 2024-12-11, the Intrinsic Value of Chesapeake Energy Corp (CHK) is
201.71 USD. This CHK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 81.46 USD, the upside of Chesapeake Energy Corp is
147.60%.
The range of the Intrinsic Value is 169.04 - 251.00 USD
201.71 USD
Intrinsic Value
CHK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
169.04 - 251.00 |
201.71 |
147.6% |
| DCF (Growth 10y) |
204.67 - 296.90 |
241.58 |
196.6% |
| DCF (EBITDA 5y) |
139.04 - 173.69 |
150.58 |
84.8% |
| DCF (EBITDA 10y) |
173.51 - 216.56 |
189.29 |
132.4% |
| Fair Value |
9.48 - 9.48 |
9.48 |
-88.36% |
| P/E |
22.60 - 86.41 |
46.81 |
-42.5% |
| EV/EBITDA |
39.08 - 72.80 |
55.14 |
-32.3% |
| EPV |
151.40 - 191.66 |
171.53 |
110.6% |
| DDM - Stable |
16.65 - 32.33 |
24.49 |
-69.9% |
| DDM - Multi |
158.44 - 233.36 |
188.32 |
131.2% |
CHK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,819.70 |
| Beta |
0.73 |
| Outstanding shares (mil) |
231.03 |
| Enterprise Value (mil) |
19,821.70 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.12% |
| Cost of Debt |
4.54% |
| WACC |
6.78% |