As of 2024-10-06, the Intrinsic Value of Callon Petroleum Co (CPE) is 50.78 USD. This CPE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.76 USD, the upside of Callon Petroleum Co is 42.00%.

The range of the Intrinsic Value is 33.61 - 82.51 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	33.61 - 82.51	50.78	42.0%
DCF (Growth 10y)	92.31 - 185.91	125.30	250.4%
DCF (EBITDA 5y)	50.61 - 59.96	55.56	55.4%
DCF (EBITDA 10y)	100.13 - 121.91	111.10	210.7%
Fair Value	30.16 - 30.16	30.16	-15.66%
P/E	21.07 - 52.60	34.26	-4.2%
EV/EBITDA	29.55 - 42.40	36.27	1.4%
EPV	189.72 - 233.32	211.52	491.5%
DDM - Stable	41.41 - 99.23	70.32	96.6%
DDM - Multi	43.01 - 82.31	56.73	58.6%