As of 2024-07-27, the Intrinsic Value of Comstock Resources Inc (CRK) is
5.88 USD. This CRK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.40 USD, the upside of Comstock Resources Inc is
%.
The range of the Intrinsic Value is 0.25 - 35.71 USD
CRK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.25 - 35.71 |
5.88 |
-43.5% |
| DCF (Growth 10y) |
5.97 - 70.24 |
16.14 |
55.2% |
| DCF (EBITDA 5y) |
2.12 - 11.23 |
6.42 |
-38.3% |
| DCF (EBITDA 10y) |
15.48 - 44.51 |
28.19 |
171.0% |
| Fair Value |
16.67 - 16.67 |
16.67 |
60.25% |
| P/E |
5.17 - 9.70 |
7.66 |
-26.4% |
| EV/EBITDA |
(3.44) - 5.64 |
0.36 |
-96.5% |
| EPV |
25.24 - 46.37 |
35.80 |
244.3% |
| DDM - Stable |
7.16 - 52.75 |
29.95 |
188.0% |
| DDM - Multi |
24.52 - 136.95 |
41.25 |
296.7% |
CRK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,038.88 |
| Beta |
0.98 |
| Outstanding shares (mil) |
292.20 |
| Enterprise Value (mil) |
5,734.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.83% |
| Cost of Debt |
10.54% |
| WACC |
8.32% |