The Discounted Cash Flow (DCF) valuation of SM Energy Co (SM) is 107.30 USD. With the latest stock price at 22.60 USD, the upside of SM Energy Co based on DCF is 374.8%.
Based on the latest price of 22.60 USD and our DCF valuation, SM Energy Co (SM) is a buy. buying SM stocks now will result in a potential gain of 374.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 85.20 - 142.10 | 107.30 |
| Upside | 277.0% - 528.7% | 374.8% |