The Discounted Cash Flow (DCF) valuation of Gulfport Energy Corp (GPORQ) is (133.68) USD. With the latest stock price at 0.05 USD, the upside of Gulfport Energy Corp based on DCF is -281542.1%.

Is GPORQ a buy or a sell?

Based on the latest price of 0.05 USD and our DCF valuation, Gulfport Energy Corp (GPORQ) is a sell. Selling GPORQ stocks now will result in a potential gain of 281542.1%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	8.3% - 15.9%	12.1%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	(311.84) - (88.05)	(133.68)
Upside	-656612.7% - -185458.0%	-281542.1%

0.05 USD

Stock Price

(133.68) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

GPORQ DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2020	12-2021	12-2022	12-2023	12-2024	12-2025

Revenue	867	912	980	1,040	1,061	1,082
% Growth	45%	5%	7%	6%	2%	2%

Cost of goods sold	(83)	(83)	(84)	(85)	(83)	(80)
% of Revenue	10%	9%	9%	8%	8%	7%

Selling, G&A expenses	(516)	(543)	(583)	(619)	(631)	(644)
% of Revenue	60%	60%	60%	60%	60%	60%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(1,886)	(1,986)	(2,133)	(2,263)	(2,309)	(2,355)
% of Revenue	218%	218%	218%	218%	218%	218%

Tax expense	(7)	6	7	7	7	8
Tax rate	0%	0%	0%	0%	0%	0%

Net profit	(1,625)	(1,693)	(1,814)	(1,920)	(1,954)	(1,989)
% Margin	-188%	-186%	-185%	-185%	-184%	-184%