The Discounted Cash Flow (DCF) valuation of Earthstone Energy Inc (ESTE) is 95.12 USD. With the latest stock price at 21.17 USD, the upside of Earthstone Energy Inc based on DCF is 349.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.3% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 75.62 - 127.23 | 95.12 |
| Upside | 257.2% - 501.0% | 349.3% |