As of 2023-11-28, 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 855.50%.

The range of the Intrinsic Value is 355.88 - 642.37 USD

	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)	185.42 - 235.65	203.52	323.2%
DCF (EBITDA 10y)	268.66 - 352.55	303.03	530.1%
Fair Value	958.32 - 958.32	958.32	1,892.77%
P/E	124.31 - 216.34	165.97	245.1%
EV/EBITDA	35.08 - 120.31	69.58	44.7%
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%