CLR
Continental Resources Inc
Price:  
74.27 
USD
Volume:  
3,538,434.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLR Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Continental Resources Inc (CLR) is 83.09 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 53.69 - 170.67 USD

74.27 USD
Stock Price
83.09 USD
Intrinsic Value
Intrinsic Value Details

CLR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 53.69 - 170.67 83.09 11.9%
DCF (Growth 10y) 78.30 - 230.92 116.84 57.3%
DCF (EBITDA 5y) 77.04 - 101.50 91.31 22.9%
DCF (EBITDA 10y) 99.22 - 136.85 119.57 61.0%
Fair Value 249.06 - 249.06 249.06 235.35%
P/E 35.51 - 112.98 73.32 -1.3%
EV/EBITDA 67.01 - 152.13 104.63 40.9%
EPV 49.56 - 68.90 59.23 -20.2%
DDM - Stable 101.27 - 345.29 223.28 200.6%
DDM - Multi 55.95 - 147.18 80.94 9.0%

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 7.74%
Cost of Debt 4.51%
WACC 6.87%