The Discounted Cash Flow (DCF) valuation of W&T Offshore Inc (WTI) is 2.72 USD. With the latest stock price at 1.76 USD, the upside of W&T Offshore Inc based on DCF is 54.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.5% | 9.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.51 - 5.40 | 2.72 |
| Upside | -14.5% - 206.8% | 54.3% |