As of 2025-07-12, 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
Based on its market price of 48.09 USD and our intrinsic valuation, Laredo Petroleum Inc (LPI) is undervalued by 855.50%.
| 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) | 184.72 - 223.76 | 205.45 | 327.2% |
| DCF (EBITDA 10y) | 268.22 - 343.72 | 304.33 | 532.8% |
| Fair Value | 958.32 - 958.32 | 958.32 | 1,892.77% |
| P/E | 147.18 - 238.13 | 177.83 | 269.8% |
| EV/EBITDA | 50.78 - 97.24 | 77.68 | 61.5% |
| 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% |
| 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% |