SM
SM Energy Co
Price:  
47.52 
USD
Volume:  
1,670,362.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SM Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of SM Energy Co (SM) is 77.13 USD. This SM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.52 USD, the upside of SM Energy Co is %.

The range of the Intrinsic Value is 64.75 - 95.06 USD

47.52 USD
Stock Price
77.13 USD
Intrinsic Value
Intrinsic Value Details

SM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.75 - 95.06 77.13 62.3%
DCF (Growth 10y) 70.96 - 100.78 83.20 75.1%
DCF (EBITDA 5y) 56.14 - 71.53 63.07 32.7%
DCF (EBITDA 10y) 65.26 - 83.00 73.22 54.1%
Fair Value 163.10 - 163.10 163.10 243.22%
P/E 50.76 - 76.28 61.58 29.6%
EV/EBITDA 38.60 - 56.79 45.89 -3.4%
EPV 138.58 - 175.34 156.96 230.3%
DDM - Stable 44.58 - 81.63 63.11 32.8%
DDM - Multi 49.87 - 72.20 59.07 24.3%

SM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,466.70
Beta 0.44
Outstanding shares (mil) 115.04
Enterprise Value (mil) 6,536.56
Market risk premium 4.60%
Cost of Equity 9.22%
Cost of Debt 5.25%
WACC 8.06%