As of 2024-12-13, the Intrinsic Value of Brigham Minerals Inc (MNRL) is
32.08 USD. This Brigham valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 32.50 USD, the upside of Brigham Minerals Inc is
-1.30%.
The range of the Intrinsic Value is 22.87 - 41.75 USD
32.08 USD
Intrinsic Value
Brigham Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(58.21) - (19.33) |
(28.54) |
-187.8% |
| DCF (Growth 10y) |
(8.27) - (13.41) |
(9.60) |
-129.5% |
| DCF (EBITDA 5y) |
22.87 - 41.75 |
32.08 |
-1.3% |
| DCF (EBITDA 10y) |
41.43 - 85.87 |
61.83 |
90.3% |
| Fair Value |
59.06 - 59.06 |
59.06 |
81.71% |
| P/E |
16.08 - 40.91 |
25.87 |
-20.4% |
| EV/EBITDA |
19.30 - 32.51 |
27.55 |
-15.2% |
| EPV |
(7.47) - (10.21) |
(8.84) |
-127.2% |
| DDM - Stable |
22.08 - 89.24 |
55.66 |
71.3% |
| DDM - Multi |
28.38 - 83.10 |
41.63 |
28.1% |
Brigham Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,760.70 |
| Beta |
1.85 |
| Outstanding shares (mil) |
54.18 |
| Enterprise Value (mil) |
1,800.71 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.94% |
| Cost of Debt |
4.48% |
| WACC |
8.69% |