As of 2025-01-12, the Intrinsic Value of PDC Energy Inc (PDCE) is
224.95 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
204.60%.
The range of the Intrinsic Value is 186.61 - 282.46 USD
224.95 USD
Intrinsic Value
PDCE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
186.61 - 282.46 |
224.95 |
204.6% |
| DCF (Growth 10y) |
227.31 - 336.83 |
271.33 |
267.4% |
| DCF (EBITDA 5y) |
154.78 - 195.84 |
169.33 |
129.3% |
| DCF (EBITDA 10y) |
197.23 - 252.75 |
219.01 |
196.6% |
| Fair Value |
106.35 - 106.35 |
106.35 |
44.00% |
| P/E |
139.23 - 191.55 |
166.30 |
125.2% |
| EV/EBITDA |
89.73 - 143.55 |
110.43 |
49.5% |
| EPV |
149.81 - 201.79 |
175.80 |
138.0% |
| DDM - Stable |
129.66 - 250.71 |
190.19 |
157.5% |
| DDM - Multi |
158.46 - 244.53 |
192.76 |
161.0% |
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 |
10.06% |
| Cost of Debt |
4.91% |
| WACC |
9.11% |