EQT
EQT Corp
Price:  
37.01 
USD
Volume:  
9,281,380.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EQT Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of EQT Corp (EQT) is 65.55 USD. This EQT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.01 USD, the upside of EQT Corp is %.

The range of the Intrinsic Value is 52.42 - 86.09 USD

37.01 USD
Stock Price
65.55 USD
Intrinsic Value
Intrinsic Value Details

EQT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 52.42 - 86.09 65.55 77.1%
DCF (Growth 10y) 63.11 - 100.75 77.87 110.4%
DCF (EBITDA 5y) 44.34 - 69.57 50.38 36.1%
DCF (EBITDA 10y) 55.74 - 84.19 63.98 72.9%
Fair Value 98.50 - 98.50 98.50 166.13%
P/E 33.33 - 43.69 37.22 0.6%
EV/EBITDA 6.64 - 37.88 19.90 -46.2%
EPV 82.24 - 115.60 98.92 167.3%
DDM - Stable 24.65 - 46.35 35.50 -4.1%
DDM - Multi 39.89 - 59.92 48.01 29.7%

EQT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,300.31
Beta 1.17
Outstanding shares (mil) 440.43
Enterprise Value (mil) 22,014.46
Market risk premium 4.60%
Cost of Equity 9.92%
Cost of Debt 6.02%
WACC 8.52%