The Discounted Cash Flow (DCF) valuation of SM Energy Co (SM) is 76.81 USD. With the latest stock price at 45.91 USD, the upside of SM Energy Co based on DCF is 67.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.0% | 8.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 64.67 - 94.28 | 76.81 |
| Upside | 40.9% - 105.4% | 67.3% |