As of 2024-12-12, the Intrinsic Value of California Resources Corp (CRC) is
75.44 USD. This CRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.82 USD, the upside of California Resources Corp is
32.80%.
The range of the Intrinsic Value is 60.62 - 99.18 USD
75.44 USD
Intrinsic Value
CRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.62 - 99.18 |
75.44 |
32.8% |
| DCF (Growth 10y) |
69.49 - 110.71 |
85.43 |
50.4% |
| DCF (EBITDA 5y) |
42.39 - 53.71 |
48.72 |
-14.3% |
| DCF (EBITDA 10y) |
56.59 - 73.64 |
65.13 |
14.6% |
| Fair Value |
144.75 - 144.75 |
144.75 |
154.75% |
| P/E |
39.20 - 57.79 |
50.12 |
-11.8% |
| EV/EBITDA |
21.44 - 36.76 |
28.76 |
-49.4% |
| EPV |
58.81 - 86.35 |
72.58 |
27.7% |
| DDM - Stable |
33.68 - 69.77 |
51.73 |
-9.0% |
| DDM - Multi |
46.08 - 75.77 |
57.42 |
1.1% |
CRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,210.96 |
| Beta |
1.06 |
| Outstanding shares (mil) |
91.71 |
| Enterprise Value (mil) |
6,100.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.25% |
| Cost of Debt |
4.87% |
| WACC |
9.61% |