As of 2026-10-13, the Intrinsic Value of Riley Exploration Permian Inc (REPX) is 197.45 USD. This REPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.26 USD, the upside of Riley Exploration Permian Inc is 326.80%.
The range of the Intrinsic Value is 119.67 - 538.87 USD
Based on its market price of 46.26 USD and our intrinsic valuation, Riley Exploration Permian Inc (REPX) is undervalued by 326.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 119.67 - 538.87 | 197.45 | 326.8% |
| DCF (Growth 10y) | 146.77 - 649.31 | 240.21 | 419.3% |
| DCF (EBITDA 5y) | 120.25 - 167.66 | 142.17 | 207.3% |
| DCF (EBITDA 10y) | 148.35 - 227.27 | 183.27 | 296.2% |
| Fair Value | 27.34 - 27.34 | 27.34 | -40.89% |
| P/E | 68.58 - 142.08 | 109.17 | 136.0% |
| EV/EBITDA | 66.01 - 139.78 | 104.66 | 126.2% |
| EPV | 26.07 - 80.38 | 53.22 | 15.1% |
| DDM - Stable | 107.91 - 559.06 | 333.48 | 620.9% |
| DDM - Multi | 209.70 - 843.47 | 335.71 | 625.7% |
| Market Cap (mil) | 1,003.84 |
| Beta | -1.18 |
| Outstanding shares (mil) | 21.70 |
| Enterprise Value (mil) | 1,250.65 |
| Market risk premium | 4.60% |
| Cost of Equity | 2.71% |
| Cost of Debt | 11.31% |
| WACC | 3.90% |