PDCE
PDC Energy Inc
Price:  
73.85 
USD
Volume:  
15,497,700.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PDCE Intrinsic Value

221.70 %
Upside

What is the intrinsic value of PDCE?

As of 2025-07-11, the Intrinsic Value of PDC Energy Inc (PDCE) is 237.58 USD. This PDCE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.85 USD, the upside of PDC Energy Inc is 221.70%.

The range of the Intrinsic Value is 195.70 - 301.57 USD

Is PDCE undervalued or overvalued?

Based on its market price of 73.85 USD and our intrinsic valuation, PDC Energy Inc (PDCE) is undervalued by 221.70%.

73.85 USD
Stock Price
237.58 USD
Intrinsic Value
Intrinsic Value Details

PDCE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 195.70 - 301.57 237.58 221.7%
DCF (Growth 10y) 238.77 - 360.08 286.99 288.6%
DCF (EBITDA 5y) 149.84 - 183.17 167.13 126.3%
DCF (EBITDA 10y) 197.06 - 246.49 221.17 199.5%
Fair Value 106.35 - 106.35 106.35 44.00%
P/E 139.53 - 226.57 182.08 146.6%
EV/EBITDA 82.83 - 125.94 105.83 43.3%
EPV 157.10 - 213.69 185.39 151.0%
DDM - Stable 135.82 - 267.90 201.86 173.3%
DDM - Multi 167.38 - 263.50 205.23 177.9%

PDCE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,425.30
Beta 0.87
Outstanding shares (mil) 87.00
Enterprise Value (mil) 7,925.07
Market risk premium 4.60%
Cost of Equity 9.55%
Cost of Debt 4.91%
WACC 8.69%