As of 2024-12-12, the Intrinsic Value of Denbury Inc (DEN) is
111.64 USD. This DEN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 88.66 USD, the upside of Denbury Inc is
25.90%.
The range of the Intrinsic Value is 91.55 - 144.15 USD
111.64 USD
Intrinsic Value
DEN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
91.55 - 144.15 |
111.64 |
25.9% |
| DCF (Growth 10y) |
96.57 - 147.69 |
116.24 |
31.1% |
| DCF (EBITDA 5y) |
68.70 - 91.64 |
81.49 |
-8.1% |
| DCF (EBITDA 10y) |
82.61 - 110.03 |
96.38 |
8.7% |
| Fair Value |
234.21 - 234.21 |
234.21 |
164.16% |
| P/E |
44.86 - 80.57 |
64.03 |
-27.8% |
| EV/EBITDA |
35.84 - 65.61 |
52.35 |
-41.0% |
| EPV |
56.57 - 80.93 |
68.75 |
-22.5% |
| DDM - Stable |
57.26 - 119.18 |
88.22 |
-0.5% |
| DDM - Multi |
45.79 - 77.64 |
57.91 |
-34.7% |
DEN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,561.56 |
| Beta |
0.41 |
| Outstanding shares (mil) |
51.45 |
| Enterprise Value (mil) |
4,645.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.76% |
| Cost of Debt |
5.73% |
| WACC |
9.73% |