As of 2024-10-07, 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
459.50 USD
Intrinsic Value
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) |
187.54 - 235.65 |
205.45 |
327.2% |
| DCF (EBITDA 10y) |
269.96 - 352.55 |
304.33 |
532.8% |
| Fair Value |
958.32 - 958.32 |
958.32 |
1,892.77% |
| P/E |
103.92 - 296.72 |
200.81 |
317.6% |
| EV/EBITDA |
44.74 - 120.31 |
71.64 |
49.0% |
| 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% |