The Discounted Cash Flow (DCF) valuation of W&T Offshore Inc (WTI) is 2.07 USD. With the latest stock price at 2.11 USD, the upside of W&T Offshore Inc based on DCF is -1.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 14.2% | 10.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.35 - 14.06 | 2.07 |
| Upside | -83.6% - 566.3% | -1.7% |