As of 2025-07-16, the Intrinsic Value of Denbury Inc (DEN) is 118.52 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 33.70%.
The range of the Intrinsic Value is 101.02 - 144.20 USD
Based on its market price of 88.66 USD and our intrinsic valuation, Denbury Inc (DEN) is undervalued by 33.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 101.02 - 144.20 | 118.52 | 33.7% |
| DCF (Growth 10y) | 106.61 - 147.75 | 123.40 | 39.2% |
| DCF (EBITDA 5y) | 71.70 - 109.15 | 92.39 | 4.2% |
| DCF (EBITDA 10y) | 87.74 - 123.02 | 105.94 | 19.5% |
| Fair Value | 234.21 - 234.21 | 234.21 | 164.16% |
| P/E | 78.88 - 99.12 | 89.81 | 1.3% |
| EV/EBITDA | 36.60 - 67.98 | 54.55 | -38.5% |
| EPV | 62.59 - 80.95 | 71.77 | -19.0% |
| DDM - Stable | 63.21 - 119.22 | 91.21 | 2.9% |
| DDM - Multi | 51.59 - 77.67 | 62.14 | -29.9% |
| 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 | 9.22% |
| Cost of Debt | 5.73% |
| WACC | 9.19% |