As of 2024-12-12, the Intrinsic Value of Liberty Oilfield Services Inc (LBRT) is 39.36 USD. This LBRT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.10 USD, the upside of Liberty Oilfield Services Inc is 106.10%.

The range of the Intrinsic Value is 31.84 - 51.67 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	31.84 - 51.67	39.36	106.1%
DCF (Growth 10y)	35.39 - 56.08	43.29	126.6%
DCF (EBITDA 5y)	28.43 - 38.72	32.86	72.1%
DCF (EBITDA 10y)	33.24 - 46.09	38.73	102.8%
Fair Value	10.91 - 10.91	10.91	-42.89%
P/E	20.03 - 50.03	27.23	42.6%
EV/EBITDA	19.59 - 56.46	27.56	44.3%
EPV	23.91 - 35.10	29.50	54.5%
DDM - Stable	13.38 - 27.08	20.23	5.9%
DDM - Multi	25.66 - 41.30	31.72	66.1%