The Discounted Cash Flow (DCF) valuation of W&T Offshore Inc (WTI) is 2.58 USD. With the latest stock price at 2.38 USD, the upside of W&T Offshore Inc based on DCF is 8.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 12.2% | 9.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.52 - 17.57 | 2.58 |
| Upside | -78.2% - 638.4% | 8.4% |