The Discounted Cash Flow (DCF) valuation of Denbury Inc (DEN) is 118.24 USD. With the latest stock price at 88.66 USD, the upside of Denbury Inc based on DCF is 33.4%.
Based on the latest price of 88.66 USD and our DCF valuation, Denbury Inc (DEN) is a buy. buying DEN stocks now will result in a potential gain of 33.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.4% | 9.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 100.56 - 144.31 | 118.24 |
| Upside | 13.4% - 62.8% | 33.4% |