As of 2025-05-07, the Intrinsic Value of Callon Petroleum Co (CPE) is 49.22 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 37.60%.
The range of the Intrinsic Value is 32.59 - 79.65 USD
Based on its market price of 35.76 USD and our intrinsic valuation, Callon Petroleum Co (CPE) is undervalued by 37.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.59 - 79.65 | 49.22 | 37.6% |
| DCF (Growth 10y) | 90.03 - 179.91 | 121.91 | 240.9% |
| DCF (EBITDA 5y) | 36.69 - 55.95 | 46.43 | 29.8% |
| DCF (EBITDA 10y) | 81.00 - 115.54 | 97.90 | 173.8% |
| Fair Value | 30.16 - 30.16 | 30.16 | -15.66% |
| P/E | 16.90 - 41.14 | 26.28 | -26.5% |
| EV/EBITDA | 9.26 - 38.88 | 23.26 | -34.9% |
| EPV | 186.77 - 229.57 | 208.17 | 482.1% |
| DDM - Stable | 40.59 - 96.01 | 68.30 | 91.0% |
| DDM - Multi | 41.95 - 79.29 | 55.09 | 54.1% |
| Market Cap (mil) | 2,378.40 |
| Beta | 0.57 |
| Outstanding shares (mil) | 66.51 |
| Enterprise Value (mil) | 4,293.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.03% |
| Cost of Debt | 5.60% |
| WACC | 7.79% |