Is TALO undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of Talos Energy Inc (TALO) is 0.73 USD. This TALO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.22 USD, the upside of Talos Energy Inc is -92.10%. This means that TALO is overvalued by 92.10%.
The range of the Intrinsic Value is (1.97) - 9.46 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.97) - 9.46 | 0.73 | -92.1% |
| DCF (Growth 10y) | 0.18 - 17.15 | 4.21 | -54.4% |
| DCF (EBITDA 5y) | 8.86 - 20.07 | 13.94 | 51.2% |
| DCF (EBITDA 10y) | 8.56 - 25.95 | 15.70 | 70.2% |
| Fair Value | -2.12 - -2.12 | -2.12 | -123.01% |
| P/E | (6.14) - (6.13) | (6.02) | -165.3% |
| EV/EBITDA | 12.47 - 42.00 | 24.77 | 168.7% |
| EPV | 39.31 - 73.40 | 56.36 | 511.3% |
| DDM - Stable | (4.59) - (16.34) | (10.47) | -213.5% |
| DDM - Multi | 2.10 - 5.90 | 3.10 | -66.3% |
| Market Cap (mil) | 1,660.15 |
| Beta | 0.77 |
| Outstanding shares (mil) | 180.06 |
| Enterprise Value (mil) | 2,904.61 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.41% |
| Cost of Debt | 17.46% |
| WACC | 12.10% |