The Discounted Cash Flow (DCF) valuation of Earthstone Energy Inc (ESTE) is 119.23 USD. With the latest stock price at 21.17 USD, the upside of Earthstone Energy Inc based on DCF is 463.2%.
Based on the latest price of 21.17 USD and our DCF valuation, Earthstone Energy Inc (ESTE) is a buy. buying ESTE stocks now will result in a potential gain of 463.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.8% | 5.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 95.22 - 158.81 | 119.23 |
| Upside | 349.8% - 650.2% | 463.2% |