As of 2024-12-13, the Intrinsic Value of Whiting Petroleum Corp (WLL) is
233.73 USD. This WLL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.03 USD, the upside of Whiting Petroleum Corp is
243.60%.
The range of the Intrinsic Value is 195.63 - 293.08 USD
233.73 USD
Intrinsic Value
WLL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
195.63 - 293.08 |
233.73 |
243.6% |
| DCF (Growth 10y) |
211.52 - 309.01 |
249.87 |
267.3% |
| DCF (EBITDA 5y) |
120.55 - 154.86 |
139.55 |
105.1% |
| DCF (EBITDA 10y) |
158.07 - 198.90 |
178.96 |
163.1% |
| Fair Value |
39.33 - 39.33 |
39.33 |
-42.18% |
| P/E |
47.40 - 58.04 |
51.59 |
-24.2% |
| EV/EBITDA |
84.10 - 158.57 |
115.32 |
69.5% |
| EPV |
184.31 - 246.54 |
215.43 |
216.7% |
| DDM - Stable |
77.55 - 155.56 |
116.56 |
71.3% |
| DDM - Multi |
62.81 - 101.05 |
77.72 |
14.2% |
WLL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,591.94 |
| Beta |
3.35 |
| Outstanding shares (mil) |
38.10 |
| Enterprise Value (mil) |
2,591.94 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.11% |
| Cost of Debt |
4.25% |
| WACC |
8.11% |