As of 2024-07-27, the Intrinsic Value of Range Resources Corp (RRC) is
28.84 USD. This RRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 31.78 USD, the upside of Range Resources Corp is
%.
The range of the Intrinsic Value is 16.70 - 75.74 USD
28.84 USD
Intrinsic Value
RRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.70 - 75.74 |
28.84 |
-9.2% |
| DCF (Growth 10y) |
19.95 - 80.60 |
32.49 |
2.2% |
| DCF (EBITDA 5y) |
11.71 - 16.69 |
13.28 |
-58.2% |
| DCF (EBITDA 10y) |
13.79 - 19.41 |
15.73 |
-50.5% |
| Fair Value |
99.25 - 99.25 |
99.25 |
212.32% |
| P/E |
30.17 - 43.83 |
35.71 |
12.4% |
| EV/EBITDA |
7.97 - 14.84 |
9.96 |
-68.7% |
| EPV |
87.37 - 108.93 |
98.15 |
208.8% |
| DDM - Stable |
53.46 - 248.91 |
151.19 |
375.7% |
| DDM - Multi |
68.85 - 246.50 |
107.32 |
237.7% |
RRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,710.78 |
| Beta |
0.48 |
| Outstanding shares (mil) |
242.63 |
| Enterprise Value (mil) |
9,123.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.32% |
| Cost of Debt |
5.99% |
| WACC |
6.91% |