As of 2024-12-14, 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
8.30%.
The range of the Intrinsic Value is 14.71 - 55.72 USD
24.09 USD
Intrinsic Value
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) |
20.10 - 45.42 |
32.57 |
46.4% |
| DCF (EBITDA 10y) |
35.78 - 77.43 |
55.16 |
147.9% |
| Fair Value |
3.42 - 3.42 |
3.42 |
-84.64% |
| P/E |
5.95 - 8.24 |
6.72 |
-69.8% |
| EV/EBITDA |
4.57 - 21.03 |
13.79 |
-38.0% |
| 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% |