As of 2025-05-07, the Intrinsic Value of Key Energy Services Inc (KEGX) is 2.88 USD. This KEGX valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.80 USD, the upside of Key Energy Services Inc is 260.20%.
The range of the Intrinsic Value is 0.12 - 13.55 USD
Based on its market price of 0.80 USD and our intrinsic valuation, Key Energy Services Inc (KEGX) is undervalued by 260.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.78) - (3.56) | (3.73) | -566.4% |
| DCF (Growth 10y) | 0.12 - 13.55 | 2.88 | 260.2% |
| DCF (EBITDA 5y) | (2.93) - (2.12) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1.47) - 0.45 | (1,234.50) | -123450.0% |
| Fair Value | 20.24 - 20.24 | 20.24 | 2,430.30% |
| P/E | 22.10 - 27.12 | 24.09 | 2911.1% |
| EV/EBITDA | (7.75) - (8.34) | (7.73) | -1066.5% |
| EPV | 46.15 - 78.49 | 62.32 | 7689.8% |
| DDM - Stable | 10.71 - 25.75 | 18.23 | 2178.7% |
| DDM - Multi | (2.94) - (5.82) | (3.93) | -591.3% |
| Market Cap (mil) | 11.02 |
| Beta | 3.86 |
| Outstanding shares (mil) | 13.78 |
| Enterprise Value (mil) | 62.86 |
| Market risk premium | 4.60% |
| Cost of Equity | 24.31% |
| Cost of Debt | 9.36% |
| WACC | 9.78% |