The Discounted Cash Flow (DCF) valuation of W&T Offshore Inc (WTI) is (1.06) USD. With the latest stock price at 1.63 USD, the upside of W&T Offshore Inc based on DCF is -165.2%.
Based on the latest price of 1.63 USD and our DCF valuation, W&T Offshore Inc (WTI) is a sell. selling WTI stocks now will result in a potential gain of 165.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 7.7% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.22) - (0.57) | (1.06) |
| Upside | -175.1% - -134.8% | -165.2% |