As of 2024-12-12, the Intrinsic Value of Oasis Petroleum Inc (OAS) is
442.02 USD. This OAS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 109.30 USD, the upside of Oasis Petroleum Inc is
304.40%.
The range of the Intrinsic Value is 376.50 - 540.78 USD
442.02 USD
Intrinsic Value
OAS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
376.50 - 540.78 |
442.02 |
304.4% |
| DCF (Growth 10y) |
409.03 - 573.98 |
475.18 |
334.7% |
| DCF (EBITDA 5y) |
293.84 - 323.65 |
305.37 |
179.4% |
| DCF (EBITDA 10y) |
347.94 - 397.72 |
369.33 |
237.9% |
| Fair Value |
-8.62 - -8.62 |
-8.62 |
-107.89% |
| P/E |
34.85 - 370.89 |
179.78 |
64.5% |
| EV/EBITDA |
238.86 - 279.11 |
251.21 |
129.8% |
| EPV |
53.88 - 69.24 |
61.56 |
-43.7% |
| DDM - Stable |
123.13 - 235.08 |
179.11 |
63.9% |
| DDM - Multi |
51.75 - 75.51 |
61.32 |
-43.9% |
OAS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,145.31 |
| Beta |
0.99 |
| Outstanding shares (mil) |
19.63 |
| Enterprise Value (mil) |
2,128.07 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.60% |
| Cost of Debt |
4.99% |
| WACC |
7.85% |