As of 2024-12-15, the Intrinsic Value of Pioneer Natural Resources Co (PXD) is
336.19 USD. This PXD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 269.62 USD, the upside of Pioneer Natural Resources Co is
24.70%.
The range of the Intrinsic Value is 244.20 - 549.74 USD
336.19 USD
Intrinsic Value
PXD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
244.20 - 549.74 |
336.19 |
24.7% |
| DCF (Growth 10y) |
256.14 - 532.57 |
340.23 |
26.2% |
| DCF (EBITDA 5y) |
168.79 - 246.28 |
204.52 |
-24.1% |
| DCF (EBITDA 10y) |
201.47 - 285.48 |
239.19 |
-11.3% |
| Fair Value |
523.71 - 523.71 |
523.71 |
94.24% |
| P/E |
168.17 - 255.57 |
211.62 |
-21.5% |
| EV/EBITDA |
127.44 - 205.69 |
157.34 |
-41.6% |
| EPV |
333.66 - 459.40 |
396.53 |
47.1% |
| DDM - Stable |
189.01 - 552.44 |
370.73 |
37.5% |
| DDM - Multi |
207.46 - 439.25 |
278.49 |
3.3% |
PXD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
62,988.62 |
| Beta |
0.34 |
| Outstanding shares (mil) |
233.62 |
| Enterprise Value (mil) |
67,583.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.52% |
| Cost of Debt |
4.25% |
| WACC |
7.18% |