As of 2025-10-23, the Intrinsic Value of Highpeak Energy Inc (HPK) is 61.95 USD. This HPK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 6.80 USD, the upside of Highpeak Energy Inc is 811.10%.
The range of the Intrinsic Value is 55.66 - 83.07 USD
Based on its market price of 6.80 USD and our intrinsic valuation, Highpeak Energy Inc (HPK) is undervalued by 811.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (738.20) - (298.59) | (421.17) | -6293.7% |
| DCF (Growth 10y) | (1,619.92) - (4,106.59) | (2,314.29) | -34133.6% |
| DCF (EBITDA 5y) | 55.66 - 83.07 | 61.95 | 811.1% |
| DCF (EBITDA 10y) | 365.14 - 592.04 | 422.14 | 6107.9% |
| Fair Value | 3.68 - 3.68 | 3.68 | -45.90% |
| P/E | 11.21 - 12.87 | 12.04 | 77.0% |
| EV/EBITDA | 26.41 - 56.22 | 39.11 | 475.2% |
| EPV | 17.88 - 22.08 | 19.98 | 193.9% |
| DDM - Stable | 8.30 - 24.53 | 16.41 | 141.4% |
| DDM - Multi | 25.72 - 59.05 | 35.84 | 427.0% |
| Market Cap (mil) | 857.68 |
| Beta | 0.99 |
| Outstanding shares (mil) | 126.13 |
| Enterprise Value (mil) | 857.68 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.83% |
| Cost of Debt | 7.47% |
| WACC | 7.54% |