LPI
Laredo Petroleum Inc
Price:  
48.09 
USD
Volume:  
677,770.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LPI Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Laredo Petroleum Inc (LPI) is 459.50 USD. This LPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.09 USD, the upside of Laredo Petroleum Inc is %.

The range of the Intrinsic Value is 355.88 - 642.37 USD

48.09 USD
Stock Price
459.50 USD
Intrinsic Value
Intrinsic Value Details

LPI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 355.88 - 642.37 459.50 855.5%
DCF (Growth 10y) 370.78 - 647.25 471.60 880.7%
DCF (EBITDA 5y) 188.94 - 235.65 205.45 327.2%
DCF (EBITDA 10y) 270.82 - 352.55 304.33 532.8%
Fair Value 958.32 - 958.32 958.32 1,892.77%
P/E 134.75 - 334.28 186.31 287.4%
EV/EBITDA 53.19 - 120.31 73.15 52.1%
EPV 316.05 - 522.03 419.04 771.4%
DDM - Stable 162.14 - 338.87 250.51 420.9%
DDM - Multi 99.09 - 177.60 128.66 167.5%

LPI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 808.56
Beta 3.32
Outstanding shares (mil) 16.81
Enterprise Value (mil) 1,944.68
Market risk premium 4.24%
Cost of Equity 13.60%
Cost of Debt 6.97%
WACC 9.72%