As of 2024-12-14, the Intrinsic Value of EQT Corp (EQT) is
45.51 USD. This EQT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.59 USD, the upside of EQT Corp is
-0.20%.
The range of the Intrinsic Value is 22.56 - 126.14 USD
45.51 USD
Intrinsic Value
EQT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.56 - 126.14 |
45.51 |
-0.2% |
| DCF (Growth 10y) |
23.16 - 114.32 |
43.59 |
-4.4% |
| DCF (EBITDA 5y) |
10.00 - 32.85 |
19.86 |
-56.4% |
| DCF (EBITDA 10y) |
14.02 - 37.15 |
23.67 |
-48.1% |
| Fair Value |
13.17 - 13.17 |
13.17 |
-71.12% |
| P/E |
5.79 - 37.73 |
18.47 |
-59.5% |
| EV/EBITDA |
(10.99) - 21.04 |
4.15 |
-90.9% |
| EPV |
48.74 - 82.64 |
65.69 |
44.1% |
| DDM - Stable |
4.60 - 17.57 |
11.09 |
-75.7% |
| DDM - Multi |
32.85 - 88.54 |
46.94 |
3.0% |
EQT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27,202.64 |
| Beta |
1.25 |
| Outstanding shares (mil) |
596.68 |
| Enterprise Value (mil) |
40,907.24 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.85% |
| Cost of Debt |
5.67% |
| WACC |
8.06% |