As of 2025-07-04, the Intrinsic Value of Liberty Oilfield Services Inc (LBRT) is 17.66 USD. This LBRT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.25 USD, the upside of Liberty Oilfield Services Inc is 44.10%.
The range of the Intrinsic Value is 13.08 - 27.05 USD
Based on its market price of 12.25 USD and our intrinsic valuation, Liberty Oilfield Services Inc (LBRT) is undervalued by 44.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.08 - 27.05 | 17.66 | 44.1% |
| DCF (Growth 10y) | 16.41 - 32.47 | 21.72 | 77.3% |
| DCF (EBITDA 5y) | 15.34 - 21.75 | 17.61 | 43.7% |
| DCF (EBITDA 10y) | 17.94 - 26.72 | 21.24 | 73.4% |
| Fair Value | 7.85 - 7.85 | 7.85 | -35.93% |
| P/E | 17.93 - 28.82 | 21.98 | 79.4% |
| EV/EBITDA | 12.27 - 31.07 | 19.77 | 61.4% |
| EPV | 37.15 - 53.90 | 45.52 | 271.6% |
| DDM - Stable | 10.08 - 23.66 | 16.87 | 37.7% |
| DDM - Multi | 16.64 - 30.32 | 21.48 | 75.3% |
| Market Cap (mil) | 1,983.89 |
| Beta | 1.36 |
| Outstanding shares (mil) | 161.95 |
| Enterprise Value (mil) | 2,450.41 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.44% |
| Cost of Debt | 8.11% |
| WACC | 9.72% |