As of 2024-07-27, the Intrinsic Value of SM Energy Co (SM) is 76.81 USD. This SM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.91 USD, the upside of SM Energy Co is %.

The range of the Intrinsic Value is 64.67 - 94.28 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	64.67 - 94.28	76.81	67.3%
DCF (Growth 10y)	70.86 - 99.96	82.85	80.5%
DCF (EBITDA 5y)	55.39 - 69.82	61.10	33.1%
DCF (EBITDA 10y)	64.67 - 81.45	71.61	56.0%
Fair Value	163.10 - 163.10	163.10	255.25%
P/E	52.32 - 74.70	62.40	35.9%
EV/EBITDA	37.76 - 56.16	44.84	-2.3%
EPV	138.41 - 174.17	156.29	240.4%
DDM - Stable	44.62 - 81.17	62.89	37.0%
DDM - Multi	49.92 - 71.73	58.94	28.4%