The Discounted Cash Flow (DCF) valuation of SM Energy Co (SM) is 85.64 USD. With the latest stock price at 41.53 USD, the upside of SM Energy Co based on DCF is 106.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.2% | 8.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 71.78 - 105.74 | 85.64 |
| Upside | 72.8% - 154.6% | 106.2% |