As of 2024-12-15, the Intrinsic Value of Penn Virginia Corp (PVAC) is
10.05 USD. This PVAC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 30.66 USD, the upside of Penn Virginia Corp is
-67.23%.
10.05 USD
Intrinsic Value
PVAC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,628.24) - (332.65) |
(537.02) |
-1851.5% |
| DCF (Growth 10y) |
(453.61) - (2,202.94) |
(731.50) |
-2485.8% |
| DCF (EBITDA 5y) |
(127.03) - (156.93) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(234.34) - (308.84) |
(1,234.50) |
-123450.0% |
| Fair Value |
10.05 - 10.05 |
10.05 |
-67.23% |
| P/E |
(44.62) - (80.70) |
(61.72) |
-301.3% |
| EV/EBITDA |
4.52 - 17.61 |
9.78 |
-68.1% |
| EPV |
29.30 - 53.15 |
41.22 |
34.5% |
| DDM - Stable |
(76.57) - (374.79) |
(225.68) |
-836.1% |
| DDM - Multi |
(163.99) - (647.25) |
(264.38) |
-962.3% |
PVAC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,338.00 |
| Beta |
3.28 |
| Outstanding shares (mil) |
43.64 |
| Enterprise Value (mil) |
1,667.86 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.18% |
| Cost of Debt |
6.77% |
| WACC |
8.49% |