As of 2024-07-27, the Intrinsic Value of Continental Resources Inc (CLR) is
73.79 USD. This CLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.27 USD, the upside of Continental Resources Inc is
%.
The range of the Intrinsic Value is 48.86 - 140.60 USD
73.79 USD
Intrinsic Value
CLR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
48.86 - 140.60 |
73.79 |
-0.7% |
| DCF (Growth 10y) |
73.31 - 196.57 |
106.97 |
44.0% |
| DCF (EBITDA 5y) |
76.53 - 98.97 |
88.45 |
19.1% |
| DCF (EBITDA 10y) |
100.18 - 137.09 |
118.68 |
59.8% |
| Fair Value |
249.06 - 249.06 |
249.06 |
235.35% |
| P/E |
32.71 - 110.38 |
71.53 |
-3.7% |
| EV/EBITDA |
57.40 - 145.09 |
98.18 |
32.2% |
| EPV |
53.03 - 77.46 |
65.24 |
-12.2% |
| DDM - Stable |
94.63 - 310.65 |
202.64 |
172.8% |
| DDM - Multi |
53.03 - 134.97 |
76.10 |
2.5% |
CLR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
26,561.48 |
| Beta |
2.31 |
| Outstanding shares (mil) |
357.63 |
| Enterprise Value (mil) |
31,049.57 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.13% |
| Cost of Debt |
4.51% |
| WACC |
6.38% |