The Discounted Cash Flow (DCF) valuation of Denbury Inc (DEN) is 111.64 USD. With the latest stock price at 88.66 USD, the upside of Denbury Inc based on DCF is 25.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 11.4% | 9.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 91.55 - 144.15 | 111.64 |
| Upside | 3.3% - 62.6% | 25.9% |