PDCE
PDC Energy Inc
Price:  
73.85 
USD
Volume:  
15,497,692.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PDCE Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of PDC Energy Inc (PDCE) is 257.20 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 %.

The range of the Intrinsic Value is 214.60 - 320.59 USD

73.85 USD
Stock Price
257.20 USD
Intrinsic Value
Intrinsic Value Details

PDCE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 214.60 - 320.59 257.20 248.3%
DCF (Growth 10y) 262.65 - 383.25 311.34 321.6%
DCF (EBITDA 5y) 175.38 - 211.41 197.44 167.4%
DCF (EBITDA 10y) 223.74 - 274.67 251.56 240.6%
Fair Value 106.35 - 106.35 106.35 44.00%
P/E 145.91 - 191.42 171.58 132.3%
EV/EBITDA 101.47 - 154.27 127.18 72.2%
EPV 172.24 - 225.35 198.79 169.2%
DDM - Stable 148.77 - 286.58 217.67 194.8%
DDM - Multi 186.22 - 284.18 225.38 205.2%

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 8.84%
Cost of Debt 5.00%
WACC 8.11%