As of 2024-12-12, the Intrinsic Value of Falcon Minerals Corp (FLMN) is
8.68 USD. This FLMN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.77 USD, the upside of Falcon Minerals Corp is
11.70%.
The range of the Intrinsic Value is 5.33 - 24.54 USD
FLMN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.33 - 24.54 |
8.68 |
11.7% |
| DCF (Growth 10y) |
5.52 - 23.05 |
8.63 |
11.0% |
| DCF (EBITDA 5y) |
2.18 - 4.01 |
2.88 |
-63.0% |
| DCF (EBITDA 10y) |
3.26 - 5.36 |
4.06 |
-47.8% |
| Fair Value |
1.78 - 1.78 |
1.78 |
-77.14% |
| P/E |
0.90 - 6.71 |
3.10 |
-60.1% |
| EV/EBITDA |
0.95 - 3.84 |
1.74 |
-77.6% |
| EPV |
4.26 - 7.06 |
5.66 |
-27.2% |
| DDM - Stable |
3.13 - 18.11 |
10.62 |
36.7% |
| DDM - Multi |
4.74 - 19.24 |
7.39 |
-4.9% |
FLMN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
672.18 |
| Beta |
1.52 |
| Outstanding shares (mil) |
86.51 |
| Enterprise Value (mil) |
707.26 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.85% |
| Cost of Debt |
4.25% |
| WACC |
8.57% |