CPE
Callon Petroleum Co
Price:  
35.76 
USD
Volume:  
30,421,466.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPE Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Callon Petroleum Co (CPE) is 51.74 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 %.

The range of the Intrinsic Value is 33.82 - 85.62 USD

35.76 USD
Stock Price
51.74 USD
Intrinsic Value
Intrinsic Value Details

CPE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.82 - 85.62 51.74 44.7%
DCF (Growth 10y) 92.79 - 192.41 127.37 256.2%
DCF (EBITDA 5y) 54.10 - 72.11 63.62 77.9%
DCF (EBITDA 10y) 104.92 - 140.01 122.64 243.0%
Fair Value 30.16 - 30.16 30.16 -15.66%
P/E 31.81 - 56.58 44.23 23.7%
EV/EBITDA 36.44 - 53.74 42.90 20.0%
EPV 190.34 - 237.30 213.82 497.9%
DDM - Stable 41.58 - 109.84 75.71 111.7%
DDM - Multi 43.23 - 92.31 59.28 65.8%

CPE Intrinsic Value - Key Valuation Metrics

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 9.55%
Cost of Debt 5.82%
WACC 7.62%