FANG
Diamondback Energy Inc
Price:  
193.46 
USD
Volume:  
688,409.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FANG Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Diamondback Energy Inc (FANG) is 271.08 USD. This FANG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 193.46 USD, the upside of Diamondback Energy Inc is %.

The range of the Intrinsic Value is 214.80 - 362.95 USD

193.46 USD
Stock Price
271.08 USD
Intrinsic Value
Intrinsic Value Details

FANG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 214.80 - 362.95 271.08 40.1%
DCF (Growth 10y) 275.52 - 455.51 344.16 77.9%
DCF (EBITDA 5y) 233.06 - 368.87 300.45 55.3%
DCF (EBITDA 10y) 280.62 - 440.38 355.95 84.0%
Fair Value 89.69 - 89.69 89.69 -53.64%
P/E 173.28 - 198.03 189.46 -2.1%
EV/EBITDA 122.60 - 232.72 194.68 0.6%
EPV 181.34 - 262.84 222.09 14.8%
DDM - Stable 125.86 - 264.49 195.18 0.9%
DDM - Multi 204.47 - 333.67 253.49 31.0%

FANG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 34,501.66
Beta 0.25
Outstanding shares (mil) 178.34
Enterprise Value (mil) 40,234.66
Market risk premium 4.60%
Cost of Equity 8.54%
Cost of Debt 4.31%
WACC 7.72%