COG
Cabot Oil & Gas Corp
Price:  
22.25 
USD
Volume:  
19,492,192.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COG Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Cabot Oil & Gas Corp (COG) is 24.09 USD. This COG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.25 USD, the upside of Cabot Oil & Gas Corp is %.

The range of the Intrinsic Value is 14.71 - 55.72 USD

22.25 USD
Stock Price
24.09 USD
Intrinsic Value
Intrinsic Value Details

COG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.71 - 55.72 24.09 8.3%
DCF (Growth 10y) 40.61 - 143.10 64.13 188.2%
DCF (EBITDA 5y) 21.32 - 33.84 26.68 19.9%
DCF (EBITDA 10y) 37.34 - 60.73 47.18 112.0%
Fair Value 3.42 - 3.42 3.42 -84.64%
P/E 4.22 - 8.20 5.95 -73.2%
EV/EBITDA 4.99 - 13.79 9.20 -58.6%
EPV 12.97 - 18.75 15.86 -28.7%
DDM - Stable 6.47 - 25.39 15.93 -28.4%
DDM - Multi 28.68 - 83.62 42.28 90.0%

COG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,892.52
Beta -0.04
Outstanding shares (mil) 399.66
Enterprise Value (mil) 9,780.69
Market risk premium 4.24%
Cost of Equity 8.90%
Cost of Debt 4.66%
WACC 8.28%