As of 2024-12-14, the Intrinsic Value of Talos Energy Inc (TALO) is 15.69 USD. This TALO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.96 USD, the upside of Talos Energy Inc is 57.50%.

The range of the Intrinsic Value is 9.16 - 31.44 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	9.16 - 31.44	15.69	57.5%
DCF (Growth 10y)	12.71 - 36.71	19.81	98.9%
DCF (EBITDA 5y)	14.71 - 23.16	19.06	91.4%
DCF (EBITDA 10y)	15.31 - 24.78	19.93	100.1%
Fair Value	2.06 - 2.06	2.06	-79.35%
P/E	5.11 - 13.85	9.10	-8.7%
EV/EBITDA	14.45 - 39.19	25.01	151.1%
EPV	48.68 - 64.52	56.60	468.3%
DDM - Stable	4.69 - 20.54	12.61	26.6%
DDM - Multi	13.45 - 45.87	20.81	108.9%