The Discounted Cash Flow (DCF) valuation of SM Energy Co (SM) is 76.10 USD. With the latest stock price at 43.92 USD, the upside of SM Energy Co based on DCF is 73.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.7% | 9.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 62.34 - 97.09 | 76.10 |
| Upside | 41.9% - 121.1% | 73.3% |