As of 2025-05-31, the Intrinsic Value of Chord Energy Corp (CHRD) is 189.62 USD. This CHRD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.00 USD, the upside of Chord Energy Corp is 110.70%.
The range of the Intrinsic Value is 158.17 - 236.81 USD
Based on its market price of 90.00 USD and our intrinsic valuation, Chord Energy Corp (CHRD) is undervalued by 110.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 158.17 - 236.81 | 189.62 | 110.7% |
| DCF (Growth 10y) | 154.83 - 222.39 | 182.04 | 102.3% |
| DCF (EBITDA 5y) | 175.83 - 220.78 | 191.61 | 112.9% |
| DCF (EBITDA 10y) | 176.15 - 226.36 | 195.33 | 117.0% |
| Fair Value | 73.05 - 73.05 | 73.05 | -18.84% |
| P/E | 156.90 - 178.37 | 168.69 | 87.4% |
| EV/EBITDA | 178.09 - 222.04 | 190.54 | 111.7% |
| EPV | 256.27 - 334.12 | 295.20 | 228.0% |
| DDM - Stable | 108.06 - 202.29 | 155.17 | 72.4% |
| DDM - Multi | 134.73 - 191.98 | 158.06 | 75.6% |
| Market Cap (mil) | 5,197.50 |
| Beta | 1.05 |
| Outstanding shares (mil) | 57.75 |
| Enterprise Value (mil) | 6,117.17 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.48% |
| Cost of Debt | 6.11% |
| WACC | 8.07% |