As of 2025-07-16, the Intrinsic Value of Empire Petroleum Corp (EP) is 0.18 USD. This EP valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 5.05 USD, the upside of Empire Petroleum Corp is -96.40%.
The range of the Intrinsic Value is (0.07) - 0.36 USD
Based on its market price of 5.05 USD and our intrinsic valuation, Empire Petroleum Corp (EP) is overvalued by 96.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (16.20) - (6.49) | (9.12) | -280.5% |
| DCF (Growth 10y) | (7.85) - (18.39) | (10.72) | -312.3% |
| DCF (EBITDA 5y) | (0.07) - 0.36 | 0.18 | -96.4% |
| DCF (EBITDA 10y) | (1.41) - (0.87) | (1,234.50) | -123450.0% |
| Fair Value | -2.44 - -2.44 | -2.44 | -148.28% |
| P/E | (5.13) - (5.89) | (5.55) | -209.8% |
| EV/EBITDA | (0.89) - 1.89 | 0.41 | -91.9% |
| EPV | (5.53) - (6.85) | (6.19) | -222.6% |
| DDM - Stable | (5.46) - (18.46) | (11.96) | -336.8% |
| DDM - Multi | (3.74) - (9.84) | (5.43) | -207.4% |
| Market Cap (mil) | 170.29 |
| Beta | 1.69 |
| Outstanding shares (mil) | 33.72 |
| Enterprise Value (mil) | 181.45 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.31% |
| Cost of Debt | 7.84% |
| WACC | 8.16% |